Breeding stock imported from Europe typically averages $10,000 U.S. per dog after import expenses and other costs.
These assumptions based on the experience and past knowledge of the staff as well as industry averages. It is felt that they represent realistic estimates. It is difficult to predict certain aspects of the financial data, such as the number of small dogs that will need grooming vs. some of the large dogs that will come in. Conservative estimates give room for error. This was the method chosen for the estimation of proforma statements.
Initial capital will come from $50,000 total form the partners. A small business loan of $495,000.00 will be used to finance the remainder of capital start up costs, plus one year's operating expenses. The term of the loan will be 10 years at an annual rate of 4.5%.
Pro-Forma Balance Sheet
ASSETS
Current Assets
Cash
Net accounts receivable
Inventory
Temporary investment
Prepaid expenses
Total Current Assets $316,691 $402,262 $424,276
Fixed Assets
Long-term investments
Land
Buildings (net of depreciation)
Plant & equipment (net)
Furniture & fixtures (net)
Total Net Fixed Assets $2,270 $2,323 $2,420
TOTAL ASSETS
LIABILITIES
Current Liabilities
Accounts payable
Short-term notes
Current portion of long-term notes
Accruals & other payables
Total Current Liabilities $298 $305 $312
Long-term Liabilities
Mortgage
Other long-term liabilities
Total Long-term Liabilities $1,340 $1,416 $1,505
SHAREHOLDERS' EQUITY
Capital stock
Retained earnings
Total Shareholders' Equity $317,323 $402,864 $424,879
TOTAL LIABILITIES & EQUITY
Proforma Income Statement
REVENUE
Gross sales
Less sales returns and allowances
Net Sales
COST OF SALES
Beginning inventory
Plus goods purchased / manufactured
Total Goods Available
Less ending inventory
Total Cost of Goods Sold
Gross Profit (Loss)
OPERATING EXPENSES
Selling
Salaries and wages
Commissions
Advertising
Depreciation
Total Selling Expenses
General/Administrative
Salaries and wages
Employee benefits
Payroll taxes
Insurance
Mortgage
Utilities
Depreciation & amortization
Office supplies
Travel & entertainment
Postage
Equipment maintenance & rental
Interest
Furniture & equipment
Total General/Administrative Expenses
Total Operating Expenses
Net Income Before Taxes
Taxes on income
Net Income After Taxes
Extraordinary gain or loss
Income tax on extraordinary gain
NET INCOME (LOSS)
36-Month Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Totals Product Name Boarding Units 375-375 375-375 375-375 375-375 375-375 375-375 4,500 Selling Price $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 112500 Product Name Breeding Units 0-0 0-0 0-0 0-8 8-0 0-0-16 Selling Price $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4,000.00 $4,000.00 0 $0.00 $0.00 64000 Product Name Grooming Units 300-300 300-300 300-300 300-300 300-300 300-300 3,600 Selling Price $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 90000 $266,500
2009 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Totals Product Name Boarding Units 750-750 750-750 750-750 750-750 750-750 750-750 9,000 Selling Price $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 225000 Product Name Breeding Units 0-0 0-0 0-0 0-8 8-0 0-0-16 Selling Price $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4,000.00 $4,000.00 $0.00 $0.00 $0.00 64000 Product Name Grooming Units 375-375 375-375 375-375 375-375 375-375 375-375 4,500 Selling Price $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 112500 $402,000 2010 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Totals Product Name Boarding Units 750-750 750-750 750-750…
Business REQUIED CHANGES FOR THE CURRENT IT SYSTEM ICT Change Management Report Cover Letter Crirtie Ave, FL 219t30, United States of America. The Manager, Today & Tomorrow Magazine, SW Suite 201, Winter Street, FL 3671. Dear Sir/Madam, REF: ICT CHANGE Management REPORT The following report provides an outline of concepts, organization, processes, and terms linked to clinical environments and patient care and change management in health informatics. The broader process includes access to the systems and controls of exits from the system. The
Jasper County has a relatively low unemployment rate and high average wage rate, particularly for this region of the country. Revenue stream will allow for investments in further upgrades and purchase of new mobile home units, thereby making the property even more marketable as an upscale mobile home community. Currently, mobile home parks account for 79% of "sunbirds" who winter in Texas, making Rock Hill an ideal locale (Blais, 2002). In fact,
It carries the balanced and effective cash flow in a long-term period and fosters the value of a firm. The crux is to render firms more adaptable to future changes of environments and realize value creation and continuous growth. Since value creation happens to be the initial stage of value management, therefore the main feature of a dividend policy founded on value management and rising it to realize the
Pepsi or Coke Forward Integration During 2010, both Pepsi Cola and Coca-Cola completed the acquisition of their previously independent North American bottling affiliates. PepsiCo, Inc. (NYSE:PEP) acquired The Pepsi Bottling Group, Inc. (PBG) and PepsiAmericas, Inc. (PAS). These deals closed on February26, 2010. (Pepsi PRNewswire, 2010) Almost immediately, Coca-Cola (NYSE:KO) announced that it would acquire the North American operations of Coca-Cola Enterprises (NYSE:CCE) and sell to CCE its bottling operations in Norway
Notwithstanding the challenges involved, the stakes are high and there is little room for false starts or experimentation; therefore, identifying a general set of best practices that Gambian organizations can follow in developing their own set of sustainable productivity practices represents a valuable and timely undertaking, which relates to the purpose of the study which is discussed further below. Purpose of Study The overall purpose of this study was to study
Our semester plans gives you unlimited, unrestricted access to our entire library of resources —writing tools, guides, example essays, tutorials, class notes, and more.
Get Started Now