Project

profilebamberry
BUSN278CourseProjectMilestone2TEMPLATE2023updated.xlsx

Scenario & Requirements

SCENARIO & REQUIREMENTS
SCENARIO:
You invented “Dura-Clear windows” that never need washing! Nothing sticks to them – not pollution, pollen, dirt, dust, bird droppings, fingerprints, nothing. You’ve invested all your own savings, your parents’ savings, and some of your friends’ savings as well into the R&D, production, and start-up of your business. It’s been three years since you started selling your windows primarily to single-family homeowners, but now apartment building contractors across the nation have been requesting your windows. Unfortunately, you’re already operating at full capacity. It's time to make the switch from single-family homes to commercial buildings, but to do so requires a large infusion of funding for expansion. You need more of everything: space, equipment, employees, etc.
Ever the optimist, you applied to the TV show Shark Tank--where entrepreneurs compete for funding from angel investors ("sharks")--to see if a shark will invest in your company and serve as a mentor as well. To your surprise, you were accepted to the show! You've already prepared most of your marketing and sales pitches, and now it's time to put together your forecasted financial statements. You intend to show the sharks that backing your business would be a very profitable investment. You also need to determine how much funding to ask for in exchange for how much ownership you'll give up.
The following 2 Notes apply!
NOTE 1: You must show ALL your work. Either your computations are in the cell behind your result, or you must place them out to the right on the Forecasted Financials tab. If you choose to show your work out to the right, show all steps and label your work clearly so it can be understood.
NOTE 2: Do not round computations until you have found your final answer. Then, round your result to the nearest dollar. No pennies!
REQUIREMENTS:
MILESTONE 2: Creation of Forecasted Financials (100 points)
DUE: WEEK 5
It’s STILL January 1, 2023, and you’ll be going on Shark Tank in 2 weeks. You are unhappy with your previous Sales Forecast (Milestone 1) because using your current level of sales to residences was not a good predictor of your upcoming sales to commercial builders. You believe your sales will increase significantly and that each order will result in a higher profit. You decide to change your forecasting method to a combination of Ratios, Percent-of-Sales, and Pro Forma forecasting.

Forecasted Financials

MILESTONE 2 FORECASTED FINANCIALS
Fill in the yellow highlighted cells with your forecasted figures.
SHOW ALL YOUR SUPPORTING CALCULATIONS! You may do this either within the cell by using formulas, out to the right, or both -- clearly labeling your work.
All your work must be shown on this sheet, not on a separate tab.
Supporting calculations/explanations shown below:
Forecasted Income Statement
INCOME STATEMENT:
Taxes: 36% tax rate, so:
DURA-CLEAR WINDOWS, LLC Net Income Before Taxes x .36 x (-1)
Proforma Income Statement
2020 2021 2022 2023 2024 2025 2026 2027 Net Income Net Income Before Taxes-Taxes
Sales (all on credit) 1,200,000 1,500,000 1,875,000 5,625,000 7,031,250 8,789,063 10,986,328 13,732,910 Shares: Given in assumptions 104000
Cost of Goods Sold (800,000) (1,040,000) (1,105,000) 3,093,750 3,867,188 4,833,984 6,042,480 7,553,101
Gross Profit 400,000 460,000 770,000 8,718,750 10,898,438 13,623,047 17,028,809 21,286,011 Earnings per share: Net Income / Shares
Selling and Administrative Expense (224,900) (270,500) (363,700) (1,053,231) (1,316,539) (1,645,674) (2,057,092) (2,571,365)
Rent Expense (15,000) (15,000) (15,000) 200,000 200,000 200,000 200,000 200,000
Depreciation Expense (65,000) (76,500) (139,000) (214,000) (214,000) (214,000) (214,000) (214,000)
Operating profit (EBIT) 95,100 98,000 252,300 7,251,519 9,567,898 11,963,373 14,557,716 18,700,645
Interest expense (35,000) (45,000) (85,000) (60,390) (50,390) (40,390) (30,390) (20,390)
Net Income before Taxes 60,100 53,000 167,300 7,191,129 9,517,508 11,922,983 14,527,326 18,680,255
Taxes (36,900) (49,200) (55,600)
Net Income 23,200 3,800 111,700
Shares 60,000 60,000 78,000 104,000 104,000 104,000 104,000 104,000
Earnings per Share $0.39 $0.26 $2.38

Milestone 2 Question

MILESTONE 2 QUESTIONS
1 Fianncial Analysis a. How are your forecasted financials any concerns on your Milestone 2 Metrics worksheet?
b. Are the sharks likely to challenge your figures? Why or why not?
c. What can happen to a company with poor liquidity?