MANAGEMENT CLASS

profileLeila@
edited_financial_plan.docx

Financial Plan

Lairin Barton

MGT660

February 4, 2015

Kenneth Pinaire

Running head: FINANCIAL PLAN

1

FINANCIAL PLAN

5

Great job with the spreadsheet and breakeven calculation. However, grammar continues to hamper readability. Financial Plan

The organization considered in the present situation is Barton Incorporated. 3Three-year pro forma income statement of the organization is provided below. In course of Proforma income statement of the organization, it can be seen that the organization’sal profits will increase to a considerable level over the period of next 3three years. In year 2015, profit of the organization will be $50,000. In 2016, profit of organization shall be $120,000 and in 2017, organizational profits shall increase to $180,000.

PROFORMA INCOME STATEMENT

 

2015

2016

2017

Revenue

300000

400000

500000

Less: Variable expenses

150000

180000

220000

Salary

60000

70000

80000

Telephone

30000

40000

50000

Conveyance

60000

70000

90000

 

 

 

 

Fixed Expenses

100000

100000

100000

Net Profit

50000

120000

180000

Financial Breakeven Point

The financial breakeven point, the organization will be required to determine contribution margin per unit. The calculation for financial breakeven point of organization for the period of next three3 years is provided below. In the period ofOver the next three years, the breakeven point of the organization shall be 6667, 6818 and 7142 units. This shows that financial breakeven point of organization has been increasing over the period of next 3 years.

 

2015

2016

2017

Revenue

300000

400000

500000

Less: Variable expenses

150000

180000

220000

Contribution Margin

150000

220000

280000

Fixed Expenses

100000

100000

100000

Net Profit

50000

120000

180000

 

 

 

 

No of Units

10000

15000

20000

Price per Unit

30

26.6667

25

 

 

 

 

Contribution per unit

15

14.6667

14

 

 

 

 

Breakeven point

6666.67

6818.18

7142.86

Investment Sources

The sources of investment to be taken into consideration in the present situation include sources such as friends, family, and banks. The organizational owners shall obtain a portion of their loan from the banks. Friends and family will provide the remaining amount of money. More than 50% of loan required by the owners will be obtained from banks or financial institutions.

Use of Financial Information

Financial information regarding profitability and revenue will be used for making strategies for future (Stavall & Maurer, 2011). If organizational revenue and profit do not reach the desired level, it is not likely that the organization will be considered successful. In such a situation, organization will make better decisions and will ensure that its efforts are directed towards enhancing level of sales.

Key Financial Ratios

The key financial ratios, which will be implemented by the organization for finding out its financial position, include ratios such as current ratio, net profit ratio and return on equity. Current ratio will help organization to find out whether it has the ability to meet its short-term debt obligations. Net profit ratio will help organization to find out the level of control it has over its expenses. Return on equity ratio will help organization to make sure that it finds out its ability to generate net income from equity capital.

References

Stavall, J. & Maurer, T. (2011). The Ultimate Financial Plan: Balancing Your Money and Life. John Wiley & Sons.

Additional support is needed from academic and industry sources.