Business Plan - Dormitory

Net Sales – totaled $4,485,000.00 for year 6, and grew +33.3% or $1,495,000.00 between years 6 to 7.

During my return trip to downtown Tucson I visited my favorite place and the one which I felt held the most power. The Cadence apartment gives anyone who enters it the feel of a five-star hotel. The apartments gave the ambience of upper class with its constant cleaning crew working to keep it in prestige condition and multiple amenities only the nicest and most powerful of places would possess. When entering, you are welcomed to a long all white hallway with multiple fireplaces and flat screen televisions. The all white building gives the impression of a sleek and clean upper class building. After continuing down the hall, you are greeted by a fully equipped gym and a large pool and hot tub. Overall, with grand sweeping hallways, five star amenities, and classy atmosphere, The Cadence possesses much of the attributions that lead a building to be architecturally powerful.

As previously mentioned, net sales will be estimated beginning with the $61 million in net sales projected for 1991, then relying on Goldman Sach’s projected growth rate for 1992 and 1993, and using a 5% growth rate from that point forward. Net income is estimated for 1992 and 1993 using Goldman Sach’s estimate of the margin.

I would now like to examine Wal-marts financial data. Wal-Mart’s revenue improved over these three years by $39,736 million which is a gross increase of 9.1%. Additionally the Cost of Sales climbed from

* On Income Statement for December 31, 2011, the number of Revenues, Cost of Goods Sold, Expenses and Net Income will go

4. For the most recent year, what is the amount of cost of goods sold in the

Any computer program revision must be approved by user departments after testing the entire program with test data.

FY2010. SG&A expenses as a percentage of sales was 26%, 26.6%, and 27% in FY2012, FY2011

preparing packages for deliveries. The size of the building is approximately 3600 rentable square feet. It has two half bathrooms and three offices.

the net revenues to monthly figures (30 days per month) and generate a five-year cash flow diagram,

|SALES AND COST OF GOODS SOLD BY PRODUCT LINE | | | |Date: | | | |

I have project that the first-year revenue of $20,000 and a 15% growth rate for the next two years. The complete cost of sales is projected to average 50% of gross sales, including 40% for the purchase of equipment and 10% for the purchase of additional items. Net income is projected to reach $70,000 in four three as sales increase and operations become more

The sales data were obtained for a new oceanside condominium complex consisting of two adjacent and connected eight-floor buildings. The complex contains over 200 units of equal size (approximately 500 square feet each). The

The revenue is $600,600*1.2= $720,720. The variable cost changes as sales increases and fixed cost stays the same, the gross profit is $175,500. After tax, the net income is $100,557.

YEAR 0 2009 1 2010 2 2011 3 2012 4 2013 5 2014 6 2015 7 2016 8 2017 9 2018 10 Initial Investment Gross Revenue 2 COGS 3 Add'l revenue Less: COGS Loan down payment 4 Loan repayment Depreciation Additional workers Land square required Moving cost 5 Operating Expenses Total Expenses Net Income Before Tax Income Tax Net Income After Tax After Tax Cash Flow ATCF Cummulative ATCF NPV through Year N