Our financial projections assume that S'Naps will be in operation at the beginning of Year 1....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Our financial projections assume that S'Naps will be in operation at the beginning of Year 1. We estimate that we will capture 1% of our target market (international and domestic business/leisure travelers with 2+ hour layovers) during Year 2, and then increase that to 3% in Year 3. We based our revenue calculations on an average transaction size of $81. Our fixed operating costs include marketing expenses (repeat for 3 years), salaries, lease and utilities, and others. The operating costs will grow by 10% yearly. SUMMARY FINANCIAL PROJECTIONS Our final plan projects positive net income beginning in our second year, with a net margin of 64% by Year 3. S'Naps Financial Summary Revenue Gross profit Operating profit Operating margin Net income Net margin Year 2 Year 1 $1,092,627 $3,760,274 $490,822 $3,571,824 -$1,398,283 $1,494,084 -128.0% 39.7% -$1,398,283 $1,494,084 -128.0% 39.7% Year 3 $6,947,694 $6,758144 $4,473,500 64.4% $4,473,500 64.4% Note: If you include tax and interests, your operating profit may be different from your net income. Our financial projections assume that S'Naps will be in operation at the beginning of Year 1. We estimate that we will capture 1% of our target market (international and domestic business/leisure travelers with 2+ hour layovers) during Year 2, and then increase that to 3% in Year 3. We based our revenue calculations on an average transaction size of $81. Our fixed operating costs include marketing expenses (repeat for 3 years), salaries, lease and utilities, and others. The operating costs will grow by 10% yearly. SUMMARY FINANCIAL PROJECTIONS Our final plan projects positive net income beginning in our second year, with a net margin of 64% by Year 3. S'Naps Financial Summary Revenue Gross profit Operating profit Operating margin Net income Net margin Year 2 Year 1 $1,092,627 $3,760,274 $490,822 $3,571,824 -$1,398,283 $1,494,084 -128.0% 39.7% -$1,398,283 $1,494,084 -128.0% 39.7% Year 3 $6,947,694 $6,758144 $4,473,500 64.4% $4,473,500 64.4% Note: If you include tax and interests, your operating profit may be different from your net income. Appendix: Financial Statements Account Net Income Depreciation Change in Inventory Change in Accounts Payable Total Operating Cash Flows Purchase of PP&E Total Investing Cash Flows Increase in Paid-Up Capital Total Financing Cash Flows Total Cash Flows Beginning Cash Flows Ending Cash Flows Cash Flow Statement Year 1 -1,398,283 62,705 -61,805 10,000 -1,387,383 505,000 505,000 1,000,000 1,000,000 117,617 117,617 Year 2 1,494,084 68,700 -83,289 30,000 1,599,495 -605,000 -605,000 2,000,000 2,000,000 2,904,495 117,617 3,012,112 Year 3 4,473,500 74,700 -62,951 -8,376 4,476,873 -705,000 -705,000 3,771,873 3,012,112 6,783,985 Our financial projections assume that S'Naps will be in operation at the beginning of Year 1. We estimate that we will capture 1% of our target market (international and domestic business/leisure travelers with 2+ hour layovers) during Year 2, and then increase that to 3% in Year 3. We based our revenue calculations on an average transaction size of $81. Our fixed operating costs include marketing expenses (repeat for 3 years), salaries, lease and utilities, and others. The operating costs will grow by 10% yearly. SUMMARY FINANCIAL PROJECTIONS Our final plan projects positive net income beginning in our second year, with a net margin of 64% by Year 3. S'Naps Financial Summary Revenue Gross profit Operating profit Operating margin Net income Net margin Year 2 Year 1 $1,092,627 $3,760,274 $490,822 $3,571,824 -$1,398,283 $1,494,084 -128.0% 39.7% -$1,398,283 $1,494,084 -128.0% 39.7% Year 3 $6,947,694 $6,758144 $4,473,500 64.4% $4,473,500 64.4% Note: If you include tax and interests, your operating profit may be different from your net income. Our financial projections assume that S'Naps will be in operation at the beginning of Year 1. We estimate that we will capture 1% of our target market (international and domestic business/leisure travelers with 2+ hour layovers) during Year 2, and then increase that to 3% in Year 3. We based our revenue calculations on an average transaction size of $81. Our fixed operating costs include marketing expenses (repeat for 3 years), salaries, lease and utilities, and others. The operating costs will grow by 10% yearly. SUMMARY FINANCIAL PROJECTIONS Our final plan projects positive net income beginning in our second year, with a net margin of 64% by Year 3. S'Naps Financial Summary Revenue Gross profit Operating profit Operating margin Net income Net margin Year 2 Year 1 $1,092,627 $3,760,274 $490,822 $3,571,824 -$1,398,283 $1,494,084 -128.0% 39.7% -$1,398,283 $1,494,084 -128.0% 39.7% Year 3 $6,947,694 $6,758144 $4,473,500 64.4% $4,473,500 64.4% Note: If you include tax and interests, your operating profit may be different from your net income. Appendix: Financial Statements Account Net Income Depreciation Change in Inventory Change in Accounts Payable Total Operating Cash Flows Purchase of PP&E Total Investing Cash Flows Increase in Paid-Up Capital Total Financing Cash Flows Total Cash Flows Beginning Cash Flows Ending Cash Flows Cash Flow Statement Year 1 -1,398,283 62,705 -61,805 10,000 -1,387,383 505,000 505,000 1,000,000 1,000,000 117,617 117,617 Year 2 1,494,084 68,700 -83,289 30,000 1,599,495 -605,000 -605,000 2,000,000 2,000,000 2,904,495 117,617 3,012,112 Year 3 4,473,500 74,700 -62,951 -8,376 4,476,873 -705,000 -705,000 3,771,873 3,012,112 6,783,985
Expert Answer:
Answer rating: 100% (QA)
Based on the financial projections provided here is a summary of the financial information for SNaps ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these accounting questions
-
At the beginning of year 1, you have $10,000. Investments A and B are available; their cash flows are shown in the file S14_84.xlsx. Assume that any money not invested in A or B earns interest at an...
-
At the beginning of Year 1, Herkimer & Co. purchases a group of 7 laptops for its new hires. The laptops are purchased for $2,300 each with a residual value of $500 each. Herkimer & Co. expects the...
-
At the beginning of Year 1, Cactus Company has three employees: A, B, and C. Employee A has three expected years of future service, Employee B has four expected years of future service, and Employee...
-
Questions for discussion: read the material in Exhibit 3.3 below and answer the three questions presented at the end of the exhibit. EXHIBIT 3.3 WHAT IS THE MOST DESIRABLE LEVEL OF POLLUTION?...
-
For the cash flows shown below, determine the equivalent uniform worth in years 1 through 5 at an interest rate of 18% per year, compoundedmonthly. Year Cash Flow 200,000 0 350,000 0 400,000
-
Suppose a consumer has preferences between two goods that are perfect substitutes. Can you change prices in such a way that the entire demand response is due to the income effect?
-
Amy commutes to work by two different routes A and B. If she comes home by route A, then she will be home no later than 6 P.M. with probability 0.8, but if she comes home by route B, then she will be...
-
Explain why lean production and Six Sigma are so important to successful supply chain management.
-
Marion no longer needs a large house and has decided to sell the property and to purchase a townhouse. The expected proceeds from the sale of the large house is AUD2.5 million. From these proceeds,...
-
Paul Poti, is the sole proprietor of Poti Enterprises, a small retail shop selling widgets located in Edmonton, AB. The shop has been in operation for several years. Paul provides you with the...
-
Why would a person use a proprietorship? explain the pros and cons of the proprietorship ?
-
Theorem 1 in Section 2.4 states the following: "If \(f\) and \(g\) are continuous functions, then \(f+g\) is continuous." Does it follow logically that if \(f\) and \(g\) are not continuous, then...
-
Consider the following pseudocode. The input values for x are 1.0, 5.1, 2.4, 7.2, and 5.3. What are the output values? repeat i = 1 read a value for x if ((x < 5.0) and (2x < 10.7)) or (5x>5.1) then...
-
Show that the circulation of \(\mathbf{F}(x, y, z)=\left\langle x^{2}, y^{2}, z\left(x^{2}+y^{2}ight)ightangle\) around any curve \(C\) on the surface of the cone \(z^{2}=x^{2}+y^{2}\) is equal to...
-
Determine whether the converse of the statement is false. If \(x>4\), then \(x^{2}>16\).
-
Let S S be the side of the cylinder x 2 + y 2 = 4 , 0 z 2 x 2 + y 2 = 4 , 0 z 2 (not including the top and bottom of the cylinder). Use Stokes' Theorem to compute the flux of F ( x , y , z ) = 0...
-
John wants to buy a new gas Barbeque. The cost is $729.49. He will have to pay for it with 10% down and 5 equal annual payments that include interest at 6%. Calculate the payments. Amortize the...
-
Reread the discussion leading to the result given in (7). Does the matrix sI - A always have an inverse? Discuss.
-
Lowe's Companies, a retailer of home improvement products, reported cost of goods sold of $31,729 million for Year 1. It reported merchandise inventories of $7,611 million at the beginning of Year 1...
-
The chapter describes how the dividends valuation approach measures value-relevant dividends to encompass various transactions between the firm and the common shareholders. What transactions should...
-
Identify where the cash flow effect of each of the following transactions is reported in the statement of cash flows: operating, investing, or financing section. State the direction of each change....
-
What stimulates the heart to beat?
-
Oxygen moves from the alveoli in the lungs into the bloodstream through the process of (a) active transport. (b) endocytosis. (c) diffusion. (d) exocytosis.
-
The cells that carry oxygen to body tissues are (a) red blood cells. (b) white blood cells. (c) platelets. (d) hemoglobin.
Study smarter with the SolutionInn App