- Writing a Business Plan
- Financial Statements
- Business Forecasting
- Business Checklist
SCHOLARSHIP INFORMATION SERVICES
NOTES TO THE FORECASTED FINANCIAL STATEMENTS
FOR YEARS ENDING DECEMBER 31, 200X & 200Y
The following notes have been developed to help guide readers through the 200X and 200Y forecasted financial statement section of the business plan. When reading these notes, please recall the Company's startup date is scheduled for July 1, 200X. The first "NOTE" to be addressed below is the company's Sales Forecast.
NOTE 1 SALES FORECAST:
The forecasted sales in units per year, expected selling price each year, and the anticipated total revenue from sales used in the forecasted financial statements are summarized below.
|Forecasted Sales in units||4,000 units||8,000 units|
|Selling Price per diskette||$26.00 each||$24.00 each|
|Total Dollar Sales per Year||$104,000||$192,000|
NOTE 2 COST OF GOODS SOLD:
The dollar amounts appearing in the Forecasted Cost of Goods Sold account have been arrived at as follows:
|Beginning inventory||$ 0.00||$2,592|
|Goods available for Sale||$14,592||$29,705|
|Less: Ending Inventory||$ 2,592||$ 3,564|
|Cost of Goods Sold||$12,000||$26,141|
NOTE 3 ENDING INVENTORY CALCULATION
The following diskettes purchased, sold and retained have been used to determine the company's ending Inventory.
|Beginning inventory of diskettes||0||864|
|Add: Number of diskettes purchased||4,864||8,216|
|Less: Number of diskettes sold||4,000||8,000|
|Total diskettes in ending inventory||864||1,080|
|Cost per diskette||$3.00||$3.30|
|Ending Inventory in dollars||$2,592||$3,564|
NOTE 4 GROSS MARGIN PER UNIT:
The company's gross margin on each product sold in 200X is expected to be $23.00, while the 200Y gross margin is forecasted at $20.70 on each product sold. Below illustrates these calculations.
|Selling Price per Product||$26.00||$24.00|
|Forecasted Cost per Product||$3.00||$3.30|
|Gross Margin per Unit||$23.00||$20.70|
NOTE 5 OPERATING EXPENSES:
The Company has forecasted the following Operating Expenses for its first two years of operation ( 200X and 200Y).
|Forecasted Marketing Expenses per Year||$37,998||$48,998|
|Forecasted Administrative Expenses per Year||$46,173||$92,100|
|Total Operating Expenses per Year||$84,171||$141,098|
NOTE 6 MARKETING EXPENSE BREAKDOWN
The company's Marketing Budget has been forecasted as follow:
|Promotional Pamphlets||$ 4,000||$ 2,000|
|University Newspaper Advertising||$ 8,000||$12,000|
|General Newspaper Advertising||$25,998||$34,998|
|Total Marketing Expense Budget per Year||$37,998||$48,998|
NOTE 7 PERSONAL INVESTMENTS INTO THE COMPANY :
The Owner, Murray Wilson, plans to invest the following personal assets into the company. The asset items, other than cash, have been appraised by serveral qualified appraisers.
|Asset Invested||Appraised Value|
|Computer & Accessories*||$3,900|
|Total Personal Assets Invested||$17,400|
THE COMPUTER & ACCESSORIES (above) CONSIST OF THE FOLLOWING ITEMS:
|1 desktop computer||$1,000|
|1 laptop computer||$2,600|
|1 fax machine||$ 300|
NOTE 8 FIXED ASSETS PURCHASED EACH YEAR:
The following fixed assets will be purchased by the company during the 200X and 200Y business years.
|1 Laser Printer||N/A||$1,200|
|Total Cost of Purchases||$4,500||$1,200|
The Photocopier is scheduled to be purchased and paid for in July of 200X. The Laser Printer is scheduled to be purchased and paid for in January of 200Y.
NOTE 9 TOTAL FIXED ASSETS AVAILABLE EACH YEAR:
The following note provides details regarding the company's Total Fixed Asset pool for each period specified.
|July 1, 200X||Dec. 31, 200X||Dec. 31, 200Y|
The office equipment account includes the historical cost and appraised values of the computers, fax machine, photocopier, and laser printer.
NOTE 10 ACCOUNTS RECEIVABLE:
The company assumes NO accounts receivable during the forecasted periods. Moreover, credit terms will not be offered to our customers due to the nature of the business and the industry (IE customers will be ordering our product through the mail and paying in advance).
NOTE 11 ACCOUNTS PAYABLE ON PURCHASES:
The ending accounts payable on direct materials as of December 31, 200X and 200Y are forecasted as follows.
|Accounts Payable on Purchases||$2,736||$3,828|
These accounts payable directly relate to the finished products purchased in the last month of the company's year end (IE December 31). Moreover, in conservation with our prospective Supplier, he had agreed to provide us with 30 day credit terms.
NOTE 12 TAXES PAYABLE:
The forecasted financial statements assume a fixed tax rate of 30%. The company's estimated tax obligation has been calculated as follows;
|Net Income Before Taxes||$7,829||$24,761|
Taxes have been set up as a payable on the forecasted balance sheet until they are paid in April of each following year.
NOTE 13 CASH WITHDRAWALS BY OWNER:
Murray Wilson will withdraw cash from the company on a monthly bases. He will draw $500 and $1,000 per month during 200X and 200Y respectively. Below depicts the total cash drawings for each forecasted business year.
|Cash Drawings by Owner||$3,000||$12,000|
Recall, 200X drawings begin in July and end in December (six months).
NOTE 14 CAPITAL ACCOUNT CALCULATION:
Murray Wilson's capital account balances for 200X and 200Y are summarized below.
|Capital Account Balance at end of year||$19,880||$25,213|
The above ending capital account balances were calculated as follows:
|Add: Net income after Taxes||$ 5,480||$17,333|
|Less: Cash Drawings by Owner||$ 3,000||$12,000|
|Ending Capital Account Balance||$19,880||$25,213|
This concludes Scholarship Information Services' "NOTES TO THE FORECASTED FINANCIAL STATEMENTS".