Week2STAPLESREVENUEFORECASTGraded.docx

Running Head: REVENUE FORECAST 1

REVENUE FORECAST 7

Christopher Staples

Revenue Forecast

FIN/575: Project Budget and Finance

Week 2

September 7, 2020

Revenue Forecast

Our company will be called Black and White Apparel and Footwear Company. It will be formed and begin operating in 2022. The company’s vision is to provide adequate and quality products across different states with the aim of expanding globally and become one of the leading companies in the production of apparel and footwear products.

Below is a revenue forecast for the first five years of the company’s establishment:

Year

2022

2023

2024

2025

2026

Revenue

1500000

4165000

5545000

7234578

10935734

Cost of Goods Sold

987654

2038561

3072050

4108269

5987342

Gross Margin

512346

2126439

2472950

3126309

4948392

Operating Expenses

356090

1345056

1645754

2065754

2564654

Operating Profit

156256

781383

827196

1060555

2383738

Assumptions

It is assumed that in the first year, the market size will be relatively small due to the company still being in its initial stages of development. Most people are still unaware of the company's products leading to low sales (Hovland, 2019). Another assumption is that there will be no inflation in the economy. The value of the dollar will be of the same value throughout the first year of the business. Also, there is an assumption that the company will lack investors as they lack awareness of the existence of the company. The company will generally operate using the little funds invested by the owner (Gibbons, Hisrich, & DaSilva, 2014). It is also expected that a good and peaceful environment will be present where both the company and the consumers will be able to conduct their business with minimal interruptions both within and outside the company. Another assumption is that the cost of the goods sold will be constant throughout the first year of business. No drastic change in products' prices is expected hence a stable market. With regard to expenses, the company will invest heavily in assets and recruitment of employees to work in different sectors of the company. This is expected to be a paramount process; thus, much of the company's initial funds will be geared towards ensuring that everything is handled effectively.

Revenue Adjustment after Year 1

The revenues for the first five years of the company are projected to be on a rising trend. That is because we anticipate the business to grow significantly every year due to an increase in capital and growth of market share. The projected growth in the second year of business is expected to be the greatest because the consumers will start appreciating and realizing the strength of the founder’s idea (Palepu et al., 2020). Because of our plan, execution and timing will be superior, thus, our chances of success will be very high. The other factor that will cause the business to grow is excellent leadership. We will source for exceptional leaders to inspire workers to work hard to accomplish the goals of the company. They will also help in making effective high-level decisions and turning weak ideas into successful ones.

Hiring the right people for the job will help in maintaining the business, driving innovations, and implementing high-level goals. Working capital is also expected to increase per year. The increase in capital will increase the number of units produced and fund other projects that will help in reducing the cost of production and producing innovative products. Continuous investment into the business will help in maintaining the constant growth of the business. After the first year, the company will execute its plans perfectly, providing a solid foundation for what did not work from our initial concept. The growth is likely to be based on how well the business responds to crisis (Savall, & Hillon, 2017). Having a well thought out crisis response plan will help the business to stay strong even in times of crisis. Also, the unique marketing of our brands is likely to increase the market share and enhance brand awareness as time progresses. Our memorable branding will likely affect the buying decisions of the consumers positively. Some factors can be almost impossible, but the company will make adjustments where that can maximize its chances for success.

References

Gibbons, G., Hisrich, R. D., & DaSilva, C. M. (2014). Entrepreneurial finance: A global perspective. Sage Publications.

Hovland, T. (2019). Effective Financial Projections for a Startup: Get a Business Started with Meaningful Financial Projections. Journal of Accountancy227(3), 38.

Palepu, K. G., Healy, P. M., Wright, S., Bradbury, M., & Coulton, J. (2020). Business analysis and valuation: Using financial statements. Cengage AU.

Savall, A., & Hillon, Y. C. (2017). Strategic venturing for entrepreneurs: a new application of the socio-economic approach to management. American Journal of Management17(3).

Grading Guide

Content

Met

Partially Met

Not Met

Comments:

Creates relevant and realistic assumptions about the expected revenues that will be budgeted. 15 points

8 of 15

You provided the assumptions about expected revenues, however, there are no calculations to tell me where the numbers come from or how they grow year to year.

Bases financial plan on the assumptions developed and estimates the amounts to be budgeted (cost of goods sold and expenses). 15 points

0 of 15

You did not provide explanations for how cost of goods sold, and the expenses were calculated or changed year to year.

Addresses all the accounts in the budget and completion of the budgets. 10 points

10

Great job listing all the accounts and explaining which you used.

Displays consistency throughout the budget with a cognizance of how the budget items impact each other. 10 points

2 of 10

There is no consistency for the revenue and expense items from year to year. There were no set assumptions for growth.

Revenue forecast is for 5 years of forecasts. 10 points

10

Five years were provided.

Total Available

Total Earned

60

30/60

Writing Guidelines

Met

Partially Met

Not Met

Comments:

The assignment—including tables and graphs, headings, title page, and reference page—is consistent with APA formatting guidelines and meets course-level requirements.

4

Paper is consistent with APA formatting.

Intellectual property is recognized with in-text citations and a reference page.

4

Paper was cited and was referenced.

Paragraph and sentence transitions are present, logical, and maintain the flow throughout the paper.

4

The paper displayed an organized and logical flow throughout.

Sentences are complete, clear, and concise.

4

Sentences were complete, clear, and concise.

Rules of grammar and usage are followed including spelling and punctuation.

4

Rules of grammar were followed.

Total Available

Total Earned

 

20

20/20

Assignment Total

#

80

50/80

Additional comments:

Create a 5 year revenue forecast using the textbook for this course to assist you, pages 29 and 32 have examples and I have provided the template below to help you.

· Create the company of your dreams. Show five years of data.

· This is a simple revenue forecast , however, you must provide an explanation of what assumptions you use to come up with revenue, cost of goods sold (if used), and expenses for the first year. Then explain how they will be adjusted for the next four years. 

· Be consistent throughout the budget.

· Display and explain your calculations (This means show your numbers).  

Format assignment consistent with APA guidelines.