| |
|
|
|
|
|
| |
Quik-Plan
Assumptions |
|
| |
|
|
|
| |
1. |
|
|
| |
|
|
| |
2. |
|
|
| |
|
|
| |
3. |
|
|
|
|
| |
|
|
|
| |
4. |
|
|
| |
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
Quik-Plan Assumptions Report |
|
| |
Year in which to start projections |
2003 |
Enter as 4 digits - like 200X. |
|
| |
Month for start of the
projections |
7 |
Enter month number - between 1 and 12. |
|
| |
|
|
|
|
|
| |
Format of
accounts/terminology etc. |
1 |
Enter either "1" for US/Canadian
or "2" for UK/International. (Omit " " quote marks). |
|
| |
|
|
|
|
|
| |
Currency unit |
000 |
Enter "000 (thousands - note the "
before 000), Mln (millions) or Bn (billions). |
|
| |
Currency symbol |
US$ |
Enter up to 3 characters as a label &
then press F9 to update the units below. |
|
| |
Assumptions for Year |
|
| |
Variables |
Values |
Units (Press F9 to Update) Guidance |
|
| |
Average monthly sales |
420.0 |
US$000s |
Enter sales value net
of all sales taxes and discounts. |
|
| |
Desired finished goods inventory |
90.0 |
% of sales |
Express as % average
monthly sales. Set to zero for a distribution |
|
| |
|
|
|
or service
business. |
|
| |
Cost of
materials/goods |
41.0 |
As % sales |
} Set to zero for a labor-only service
business. These can refer to |
|
| |
Target inventory of materials and/or |
195.0 |
US$000s |
} purchases/inventory for resale if a
distribution business. |
|
| |
goods for resale |
|
|
|
|
| |
Average monthly direct costs |
110.0 |
US$000s |
May be zero in case of
a distribution business. |
|
| |
Average monthly
overheads |
100.0 |
US$000s |
Exclude depreciation
& interest. |
|
| |
|
|
|
|
|
| |
Revenue
grants/subsidies for year |
50.0 |
US$000s |
Refers to repayable
operating grants, subsidies or similar. |
|
| |
|
|
|
|
|
| |
Opening total cost of
fixed assets |
1,300.0 |
US$000s |
Use cost at the start
date of projections, not the depreciated value. |
|
| |
Accumulated opening
depreciation |
350.0 |
US$000s |
Use total value at the
start date of projections. |
|
| |
Average depreciation
rate |
8.0 |
% p.a. |
Use estimated
weighted-average rate to cover all fixed assets. |
|
| |
Planned capital
expenditure for year |
175.0 |
US$000s |
|
|
| |
|
|
|
|
|
| |
Interest rate for cash
balances |
6.0 |
% p.a. |
Use approximate
weighted-average rate. |
|
| |
Interest rate for all debt/notes |
12.0 |
% p.a. |
Use approximate
weighted-average rate. |
|
| |
Opening cash balance
(deficit) |
(100.0) |
US$000s |
If deficit (e.g. short-term loan or line of
credit), enter minus value. |
|
| |
Opening longterm debt/notes |
450.0 |
US$000s |
Combine all long-term debt/loans/notes etc.
and enter as positive value. |
|
| |
Net change in longterm debt/notes in yr |
125.0 |
US$000s |
Use + for a net
increase and - for a net reduction during the year. |
|
| |
|
|
|
|
|
| |
Opening accounts receivable |
700.0 |
US$000s |
As at start date of
projections. Exclude expected bad debts. |
|
| |
Opening accounts payable |
500.0 |
US$000s |
As at start date of
projections. Include any other planned payments. |
|
| |
Average credit given
on sales |
61 |
Days sales |
Use estimate which
takes any cash sales into account. |
|
| |
Average credit taken for materials/goods |
46 |
Days sales |
Estimate should take
account of any suppliers which give no credit. |
|
| |
|
|
|
|
|
| |
Expected federal/state tax rate |
35.0 |
% |
Use the effective,
rather than standard, tax rate. |
|
| |
Planned dividend payments for year |
50.0 |
US$000s |
Include dividends from
earlier periods to be paid during year. |
|
| |
Proceeds of new stock issues |
100.0 |
US$000s |
Specify proceeds net
of all fund-raising costs. |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|