Cash Flow and Financial Forecast
Cash flow and financial forecast are intended to foresee the further coming challenges to the organization. Financial forecast is normally deemed to achieve the milestones for the growth of the business (Burstedt, 1981). This research is articulated to demonstrate the new business establishment, and its cash flow and financial forecast. The enterprise I have chosen is an online Stylish Shirt Mart. This paper represents a five-year estimated cash flow including depreciation and tax related amounts.
Revenue
Year 1 2 3 4 5
Shirts 3,500 4,800 6,500 8,500 12,000
Revenue at $50/Shirt $175,000 $240,000 $325,000 $425,000 $600,000
Expenses
Year 1 2 3 4 5
Raw Material at $10/Shirt $35,000 $48,000 $65,000 $85,000 $120,000
Indirect Expenses at $5/Shirt $17,500 $24,000 $32,500 $42,500 $60,000
Direct Expenses at $2/Shirt $7,000 $9,600 $13,000 $17,000 $24,000
Depreciation Expense $5,000 $5,000 $5,000 $5,000 $5,000
Total Expenses $64,500 $86,600 $115,500 $149,500 $209,000
Taxes, Profit, & Cash Flow
Year 1 2 3 4 5
Profit $110,500 $153,4 00 $209,500 $275,500 $391,000
Tax at 28% $30,940 $42,952 $58,660 $77,140 $109,480
Net Profit $79,560 $110,448 $150,840 $198,360 $281,520
Cash Flow $84,560 $115,448 $155,840 $203,360 $286,520
By following the contemporary branding trends, the Stylish Shirt Mart can gain sufficient popularity among consumers which will indeed increase the sales and revenue of the Mart. The cash flow occurring at different intervals should be adjusted for a common date because the proper comparison can be examined.
Reference
Burstedt, J.M. (1981). Capital budgeting: Theory and practice. Berkeley: University of California."
Academic levels
Skills
Paper formats
Urgency types
Assignment types
Prices that are easy on your wallet
Our experts are ready to do an excellent job starting at $14.99 per page
We at GrabMyEssay.com
work according to the General Data Protection Regulation (GDPR), which means you have the control over your personal data. All payment transactions go through a secure online payment system, thus your Billing information is not stored, saved or available to the Company in any way. Additionally, we guarantee confidentiality and anonymity all throughout your cooperation with our Company.