StudentShare
Contact Us
Sign In / Sign Up for FREE
Search
Go to advanced search...
Free

Rhossili Town Development - Financial Forecasting - Coursework Example

Cite this document
Summary
The paper "Rhossili Town Development - Financial Forecasting" discusses that the forecast shows the amount of money that is expected as revenue for a period of time, for instance, one year or month. It also shows the amount of money that is expected as expenditure for the given period of timeю…
Download full paper File format: .doc, available for editing
GRAB THE BEST PAPER92.7% of users find it useful
Rhossili Town Development - Financial Forecasting
Read Text Preview

Extract of sample "Rhossili Town Development - Financial Forecasting"

? RHOSSILI TOWN DEVELOPMENT PROJECT BUSINESS PLAN: FINANCIAL FORECASTING and Rhossili Town Development Project Business plan Cash Flow Forecast According to Bangs (2002) the forecasted cash flow will provide an estimate of what the project is expected to earn as cash receipts and to spend as cash payment. The forecasted cash flow shows the cash that is expected to be projected into business for a given period of time. The second part of the cash flow forecast shoes the amount of cash that is expected to be disbursed within that time. The third part is what shows the balance of the two. This project will be funded by the state. The source of that income will therefore, be the government and other partners of the state. The expected income to be generated by this project will be emanating from the various businesses that are included in the Rhossili Town. This includes the revenue from the people visiting the amusement park, revenue from visitors visiting the beach park, income from the fee charged to investors or private firm and the fee charged on the airline users (Laurence, 2013). The cash disbursement will be made on various projects. This includes advertisement. Advertisement will be done using the electronic media, the newspaper, the local Wales and English magazines and internet. The construction of the phase one development of the Central Square in town will cost approximately 10 million dollars. The revitalization of the Town Airport will cost approximately 50 million dollars. The development of the phase one of the Amusement Theme Park will cost 15 million dollars. The Redesigning of the existing Beach Park will cost 5 million dollars. The setting up of the dual transport system will cost 250 million dollars (Laurence, 2013). CASH FLOW FORECAST In Millions YEARS 2014 2015 2016 2017 2018 A Cash Brought Forward 0 16.2 11.9 7.3 3.3 B Projected Receipts Revenue from visitors 0.5 0.5 2 2.5 3.5 Fee on private investors 1 0.5 0.5 0.5 0.5 Fee from the malls 0.5 0.5 0.7 0.8 0.8 Charges on airline users 0.2 0.2 0.2 0.2 0.2 State Funds 100 75 62 51 51 Total Receipts 102.2 76.7 65.4 55 56 C Projected Disbursements Central Square Development 5 5 0 0 0 Airport Revitalization 10 10 5 0 0 Amusement Park Development 5 5 5 0 0 Redesigning Existing Beach 5 0 0 0 0 Dual Transport System 50 50 50 50 50 Advertisement 2 2 1 1 1 Airport Maintenance Charges 3 3 2 2 1 Wages 6 6 7 6 6 Total Outgoings 86 81 70 59 58 Monthly Net Cash flow S/D 16.2 -4.3 -4.6 -4 -2 Closing Bank Balance 16.2 11.9 7.3 3.3 1.3 Projected Profit and Loss Statement This forecast measure the performance of a business in a given period of time. The forecast shows the amount of money that is expected as revenue for a period of time, for instance one year or month. It also shows the amount of money that is expected as expenditure for the given period of time. The difference between the two amounts is either profit or loss depending on the amount that is bigger. If the revenue exceeds the expenses, the resulting amount is profit. If expenses are higher that revenue, the resulting amount is a loss. This forecast summarizes the business or projects transactions in a given time frame, usually one year (Ward, 2013). PROJECTED PROFIT AND LOSS In Millions 2014 2015 2016 2017 2018 Years Projected Revenue Revenue Beach services 5 5 6 8 10 Fee on private investors 20 20 20 20 20 Fee on the malls 25 25 30 30 30 Charges on airline users 0.2 0.2 0.2 0.2 0.2 Revenue from park services 25 25 25 25 25 Revenue from rental shops 10 15 20 18 22 Revenue from transport services 8 8 6 8 7.5 Ending Cash and other revenue 20 21.5 26.6 45 65 Total Revenue 113.2 119.7 133.8 154.2 179.7 Projected Expenses Direct Costs Central Square Development 5 5 0 0 0 Airport Revitalization 10 10 5 0 0 Amusement Park Development 5 5 5 0 0 Redesigning Existing Beach 5 0 0 0 0 Dual Transport System 50 50 50 50 50 Advertisement 2 2 1 1 1 Airport Maintenance Charges 3 3 2 2 1 Wages 6 6 7 6 6 General and Administration 0.2 0.1 0.1 0.1 0.1 Utilities 0.2 0.2 0.2 0.2 0.2 Insurance 0.6 0.4 0.4 0.4 0.4 Total Expenses 87 81.7 70.7 63.7 58.7 Net Income Before Taxes 26.2 38 63.1 90.5 121 Income Taxes 7.86 11.4 18.93 27.15 36.3 Net Income 18.34 26.6 44.17 63.35 84.7 Projected Balance Sheet This statement shows the current financial position of a firm or organization. It depicts what the firm owes as liabilities and what the firm owns as assets. It is also inclusive of the capital the owners have contributed (Hoeksema, 2013). The balance sheet below depicts all the assets that the Rhossili Town Council owns inclusive of the projects that the council is intending to develop in the coming five years. PROJECTED BALANCE SHEET In Millions Years 2014 2015 2016 2017 2018 Current Assets Office Supplies 0.5 0.5 0.5 0.6 0.6 Cash in the bank 16.2 11.9 7.3 3.3 1.3 Accounts receivables 15.5 15 12.5 20.3 20.5 Prepaid Insurance 1 1 1 1 1 Total Current Assets 33.2 28.4 21.3 25.2 23.4 Fixed Assets Office Furniture 2 2 2 2 2 Computer Equipment 2.5 2.5 2.5 2.5 2.5 Land 50 60 80 100 150 Beach Park 100 120 150 200 250 Amusement Park 100 110 130 150 180 Air Port 500 550 600 800 900 Depreciation 3 6 10 15 20 Total Fixed Assets 757.5 850.5 974.5 1270 1504.5 Total Assets 790.7 878.9 995.8 1295 1527.9 Liabilities Accounts payable 130.36 140 125 110 200 Taxes Payable 22 25 28 31 34 Long term loans 100 57.3 48.63 130.4 109.2 Total Liabilities 252.36 222.3 201.63 271.4 343.2 Equity Current Earnings 20 80 150 260 300 Retained Earnings 18.34 26.6 44.17 63.35 84.7 Government capital 500 550 600 700 800 Total equity 538.34 656.6 794.17 1023 1184.7 Total Liabilities and Equity 790.7 878.9 995.8 1295 1527.9 Bibliography Bangs, D., H., 2002. Business Planning Guide. Berkshire: Kaplan Publishing. Hoeksema, A., 2013. How to Create a Projected Balance Sheet for a start up. Retrieved from http://www.projectionhub.com/financial-projection-blog/how-to-create-a-projected-balance-sheet-for-a-startup/ Laurence, B., 2013. Sample Cash Flow Statement. Retrieved from http://www.nolo.com/legal-encyclopedia/free-books/small-business-book/chapter14-3.html Ward, S., 2013. Writing the Business Plan: Section 8. Retrieved from http://sbinfocanada.about.com/cs/businessplans/a/bizplanfinanc_2.htm Read More
Cite this document
  • APA
  • MLA
  • CHICAGO
(“Business plan Coursework Example | Topics and Well Written Essays - 1000 words”, n.d.)
Business plan Coursework Example | Topics and Well Written Essays - 1000 words. Retrieved from https://studentshare.org/finance-accounting/1474577-business-plan
(Business Plan Coursework Example | Topics and Well Written Essays - 1000 Words)
Business Plan Coursework Example | Topics and Well Written Essays - 1000 Words. https://studentshare.org/finance-accounting/1474577-business-plan.
“Business Plan Coursework Example | Topics and Well Written Essays - 1000 Words”, n.d. https://studentshare.org/finance-accounting/1474577-business-plan.
  • Cited: 0 times

CHECK THESE SAMPLES OF Rhossili Town Development - Financial Forecasting

Financial Analysis and Forecasting

The paper "Financial Analysis and forecasting" focuses on the critical analysis of the major issues on financial analysis and forecasting.... ercentage-of-sales-method is an approach to forecasting cash needs by stating revenues and costs as a percentage of sales, and from these percentages to develop a pro forma income statement.... While predicting financial information for strategic arrangement, budgeting, or generation of pro forma financial reports, forecasters may apply the percent-of-sales method of approximating to generate considerable projections for given fundamental data....
4 Pages (1000 words) Coursework

The Rhossili Town Development

The author of this case study entitled "The rhossili town development" touches upon the enabling of the Rhossili Town Council to develop Rhossili, rated as one the most beautiful places on earth, to one of the most desired tourist destinations in the world.... Mission Statement 'The rhossili town development Project is dedicated to developing, refining, and implementing a comprehensive urban planning vision for Rhossili Beach with the objective to develop an integral Town Square while maintaining the town's heritage, enhance the quality and diversity of the urban experience, inclusive of its residential neighborhoods, business districts, and resort, recreation and entertainment areas....
9 Pages (2250 words) Case Study

Financial Statement Forecasting

financial forecasting is also of vital importance for this company, considering the fact that it is a listed company and is being closely scrutinized by bankers and investors as never before.... In the paper 'Financial Statement forecasting' the author looks at forecasting, which commands a paramount place in the scheme of things, so far as the future of a growing company like Strident Marks is concerned.... Accurate forecasting will certainly enable it to tentatively predict future possibilities....
2 Pages (500 words) Essay

Financial Factors for Forecasting

The paper "Financial Factors for forecasting" tells that before establishing operations in a foreign market, multinational corporations see it fit that they evaluate the country's economic profile.... The question seems to imply a dichotomy between economic and financial data to be used for forecasting.... For example, not only currencies, but also stocks, bonds, and other financial assets can be traded around the clock and around the world due to innovations in communication and information processing....
6 Pages (1500 words) Essay

Forecasting financial statements

The second step is to spell out the details to be contained in the forecast, to determine if the figures should relate to weeks, months or years, forecasting and Corporate Valuation s 12th August forecasting Financial ments Danielsson wrote that when management takes decisions, it is important that consideration is given to their likely effects, and this is achieved by the preparation of forecasts, which set out the expected financial results of a proposed course of action....
1 Pages (250 words) Essay

TESCO: Forecasting Financial Statements

(financial forecasting and Pro-Forma Statements) 'Tesco operates 923 stores and employs 240,000 people, giving us access to a population of 260 million across our nine markets.... This paper "TESCO: forecasting Financial Statements" discusses TESCO as a well-diversified company; it has over the years created a great deal of value in the eyes of its customers.... The basic problem with forecasting financial statements is that it uses lots of prediction and estimation, these estimations can never be fully accurate....
7 Pages (1750 words) Case Study

Consensus Methods of Financial Forecasting

This paper under the title "Consensus Methods of financial forecasting" focuses on various methods used for financial forecasting, including regression analysis.... financial forecasting is extensively used to support business decisions and financial operations.... financial forecasting has evolved as a way through which financial alternatives can be examined in order to identify the most viable alternative.... financial forecasting can be viewed as making estimates of the most probable financial positions, or the most probable operational results, or estimating the changes in financial position for relevant future periods....
8 Pages (2000 words) Research Paper

Uses of Technology during Recruitment and Selection

The paper "Uses of Technology during Recruitment and Selection" describes that the recruitment process is quite costly when using other means of recruitment.... This is due to the high cost of contracting the recruitment agencies or starting the process manually step by step.... ... ... ... The use of simple devices is also an advancement in terms of technology during the recruitment process....
20 Pages (5000 words) Coursework
sponsored ads
We use cookies to create the best experience for you. Keep on browsing if you are OK with that, or find out how to manage cookies.
Contact Us