Budget Proposal Paper

4216 Words17 Pages
Wireless World Budget Proposal For July, 2012-June, 2017 BUSN-278 Wanda Solomon Spring Professor Walter Corrigan DeVry University ------------------------------------------------- Table of Contents Section | Title | Subsection | Title | Page Number | 1.0 | Executive summary | | | 1 | 2.0 | Sales Forecast | | | 2 | | | 2.1 | Sales Forecast | 2 | | | 2.2 | Methods and Assumptions | 2 | 3.0 | Capital Expenditure Budget | | | 2-4 | 4.0 | Investment Analysis | | | 5 | | | 4.1 | Cash flows | 5 | | | 4.2 | NPV Analysis | 5 | | | 4.3 | Rate of Return Calculations | 5 | | | 4.4 | Payback Period Calculations | 5 | 5.0 | Pro Forma Financial Statements | | | 6 | | | 5.1 | Pro Forma Income Statement | 6 | | |…show more content…
* Accounting Rate of Return (ARR) is 76.4% * Net income growth over the next 5 years from 11.3-33%. * 4.1 Cashflows, 4.2 NPV Analysis, 4.3 Rate of Return, 4.4 Payback Period * * * * * * * * * 5.0 Pro-Forma Financial Statements 5.0 Pro-Forma Financial Statements The following financial projections are based on conservative sales forecasts by year for the next five years. 5.1 Pro-Forma Income Statement * * * The above financial statement shows a steady incremental increase in revenue over five years, due to the steady increase in popularity of designer products that are not readily available within regular retail channels. * 5.2 Pro-Forma Cash Flow Statement * Five-Year Pro Forma Cash Flow Statement | | | | | Wireless World | | | | | | | | | | | | | | | | | Optional $ or % Budget Factor | 1 | 2 | 3 | 4 | 5 | | | | 2012 | 2013 | 2014 | 2015 | 2016 | Beginning cash balance | | $0 | $635,357 | $1,129,793 | $1,762,920 | $2,577,638 | | | | | | | | | Add: Cash receipts from customers | | | | | | | | Cash sales | | 310476 | 351587 | 413681 | 491383 | 587382…show more content…
The new plans are compatible with smartphones, tablets and feature phones, and they start at $30 per device for basic phones and $40 per device for smartphones, plus a minimum of $50 for 1GB of shared data as well as unlimited voice calling and text messaging. Plan members and individuals with multiple devices can share as much as 10GB of data each month between devices, along with unlimited voice and SMS for $100 plus the monthly fees for each device. “Customers asked, and today Verizon Wireless delivered an industry first,” said Tami Erwin, vice president and chief marketing officer at Verizon Wireless. “Share Everything Plans are the new standard for wireless service.” Verizon Wireless’s Share Everything plans become available on June 28th, and the carrier’s full press release follows

More about Budget Proposal Paper

Open Document