StudentShare solutions

# Financial Plan - Assignment Example

## Extract of sample Financial Plan

Depreciation of truck is at 10% straight line method 2.50 vending machines were purchased 3. The selling price and the purchase prices do not change over the five years 4. On the third year we replaced 10 vending machines that were vandalized 5. The purchase price for meals, snacks and drinks are 4\$, 0.75\$ and 0.75\$ respectively 6. The selling price for meals, snacks and drinks are 5\$, 1\$ and 1\$ respectively 7. After every 6 months we increased purchases by half of the previous period up to the third year. For the fourth year and fifth year, the purchases were 400 units, 2000 units and 2000 units per month for meals, snacks and drinks respectively. 8. On the beginning of the fourth year were acquired a new truck for delivery. It is to be depreciated at 10% straight line method. A detailed description on how to plan the startup requirements I conducted an analysis of the places to start the business. This are places where people require fast foods and drinks. I located ten sites and for each site five vendor machines are to be placed. The starting capital of the business is 300k, 100 from the team and 200 from outsiders. This amount is to be distributed equally among assets, labor, and maintenances among other expenses. Vending machine being the most important asset is the first to be purchased. A vendor machine cost 200 and purchases for fifty machines were made and distributed at each location. Products provide are; meals, drinks and snacks at each vendor. As I begin, drinks are bought at four dollars and sold at five dollars realizing a profit of a dollar per drink. Meals are bought at .75 and sold at a dollar similarly to snacks realizing a profit of a .25 dollar per meal and snack. The units per the product served rise at a half percent in semiannual basis during the five year period. After every 6 months we increased purchases by half of the previous period up to the third year. For the fourth year and fifth year, the purchases were 400 units, 2000 units and 2000 units per month for meals, snacks and drinks respectively. This help account for business growth and development of the business. At the starting periods many variable assets are inclusive thus the reason of lower starting stock, as progress is made profits are realized within the period thus on the third year we replaced 10 vending machines that were vandalized. CASHFLOW STATEMENT YR 1 Sources of fund Equity 100 Investors 200 Capital available 300 Sales 2205 Reserves 180 Expenditures Vending machines 100 Truck 10 CCTV cameras 10 Purchases 1725 Balance sheet after year 5 NON-CURRENT ASSETS Vending machine (50 units) 100 Truck (2 units) 20 Less depreciation 7 13 CCTV for security (50 units) 10 CURRENT ASSETS Bank Cash Stock 45 FINANCED BY Equity 100 Investors 200 Net profit 2901.063 Break analysis chart At the breakeven point revenue=expenditure References Williams Jade (2008). Finance and accounting. Stanford publishers, Canada Hilliard, V. E. (2007). Financial accounting 8th edition. Oxford ...Show more

## Summary

Financial plan Name Institution Five year financial statement Year: 1 2 3 4 5 “000” “000” “000” “000” “000” Sales: meals 725 1637.5 3696.875 1150 1175 Snacks 740 1667.5 3766.875 1180 1190 Drinks 740 1667.5 3766.875 1180 1190 2205 4972.5 11230.625 3510 3555 Opening stock: meals 25 50 75 50 Snacks 10 20 30 20 Drinks 10 20 30 20 Add cost of goods sold Purchases: meals 600 1350 3037.5 960 960 Snacks 562.5 1265.625 2847.656 900 900 Drinks 562.5 1265.625 2847.656 900 900 Discount received 100 200 300 200 200 Less Closing stock: meals 25 50 75 50 25 Snacks 10 20 30 20 10 Drinks 10 20 30 20 10 Cost of sales 1780 4036.25 8987.812 3005 3005 Profits 425 936.25 2242.813 505 550 Less E…
Author : hroob
Save Your Time for More Important Things
Let us write or edit the assignment on your topic
"Financial Plan Assignment"
with a personal 20% discount.
Grab the best paper

### Check these samples - they also fit your topic

Financial Plan
The paper shall first scrutinize other sections of the business plan which include, mission and vision of the business, business description, the goals and objectives, market analysis, competitor analysis, industry analysis, product offering, marketing plan, operational plan, sales strategy, organizational structure and implementation plan.
13 pages (3250 words) Assignment
Finance and accounting assignment: Advanced financial reporting & regulation
4 Stuffing the channels…………………………………………………………… 8 Cookie Jar Accounting………………………………………………………….. 9 Impairment of Assets…………………………………………………………….
10 pages (2500 words) Assignment
Financial Reporting Assignment
Finance reporting entails the complete preparation and presentation of organisations’ financial reports, which are useful in internal and external planning. The frequent users of financial reports are: government agencies, creditors, administrators, employee unions, entrepreneurs and investors.
9 pages (2250 words) Assignment
Elements of Discipline plan in Elementary school Assignment
It also provide with the literature review of great historical leaders who contributed a great deal towards improving standards of elementary education in America with a history of discipline in elementary schools. It also sheds light on the most effective method of discipline.
38 pages (9500 words) Assignment
This paper has two parts. Part One is an analysis of the labour market conditions of personal financial advisors in the U.K. Part Two is a critical reflection on my internal strengths and weaknesses, as well as the external opportunities and threats I am faced as I pursue these career goals and aspirations.
13 pages (3250 words) Assignment
This assignment discusses the most important aspects of business plan that is to provide organised information about the company. Also a good business plan helps in attaining a loan application. Other important applications, such as informing the details of the company to the sales personnel, suppliers and others are also described in the asignment.
7 pages (1750 words) Assignment
Financial Plan
This are places where people require fast foods and drinks. I located ten sites and for each site five vendor machines are to be placed. The starting capital of the business is 300k, 100 from the team and 200 from outsiders. This amount is to be
5 pages (1250 words) Assignment
Assignment 2: Part B: Your Marketing Plan
Baby Care solutions have many competitors who are classified as intra-competitors and inter-competitors from which the company has to differentiate its product from. This report discusses the integrative
19 pages (4750 words) Assignment
Financial Reporting and Analysis Week 2 Assignment Harnischfeger Case
The increases can be attributed to the changes made, which now guaranteed that the company would have a more equitable allocation of the cost of all items included in the newly created accounting
1 pages (250 words) Assignment
Assignment 2: Part B: Your Marketing Plan
The main mission of the company is to conduct the business in an environmentally and socially value adding manner by distributing solar energy to the customers at affordable rates and achieve success through the provision of
5 pages (1250 words) Assignment
Hire a pro to write