Desired characteristics of populants review

Financial Feasibility

Bull Run, Virginia

Don't use plagiarized sources. Get Your Custom Essay on
Desired characteristics of populants review
Just from $13/Page
Order Essay

Pleasant Valley Estates is envisioned as an upwardly mobile community – located in Bull Run, Virginia – and targeted toward the young, single professional and young families.

Cash Flow Statement Overview

The cash flow statement constitutes a financial document, which details the exchange of cash between a business and the outside world while strategically demonstrating the in and outbound logistics. Flow is traditionally categorized as:

flow “in” from Operations – the cash the entity or company makes by selling goods and services, flow “in” from Financing – the cash the entity or company raises by selling stocks and bonds, and flow “out” to Investing – the cash the company spends toward investing in future growth

Each of these flows can move bi-directionally. Investors generally like to see that the company covers its spending with cash from operations rather than resort to financing. The cash flow statement must also reconcile the ‘net effect’ of these flows with the difference in its cash holdings at both beginning and ending dates of the reporting period.

Cash Flow Statement for Pleasant Valley Estates

The Pleasant Valley Cash Flow Statement will show how the company anticipates paying for its operations and future growth, by detailing the “flow” of cash between the company and the outside world; positive numbers represent cash flowing in, negative numbers represent cash flowing out.

A dollar figures are computed in thousands)


Non-cash Adjustments:


Other Adjustments to Earnings

Net Cash provided from Operations

Proceeds from Issuing New Stock

Payments to Repurchase Stock

Stock Dividends Paid

Net Cash provided from Financing

Additions to Property, Plant & Equipment

Net Cash used for Investing

Change in cash and equivalents during year

Cash and Equivalents, beginning of year

Cash and Equivalents, end of year

Table 1.1 Cash Flow Statement

Cash Flow Statement Explanation

The first two sections – Net Cash provided from Operations and Net Cash provided from Financing demonstrate the two methods by which the company can get cash. The last section in Table 1.1 shows how the company is spending cash and investing in its future growth.

Investors interested in this opportunity will look to see a healthy cash flow with the company paying for investments in future growth out of the “operations” figures and not from the “financing” figures.

Supply and Demand Equilibrium Statement

An accurate Supply and Demand Equilibrium Statement will take several factors into account.

Marketing mix – the product (new home units), the price (~ $260,000.00), the place (suburban settings with lowered driving commute times to major employers and business locations), the promotion (advertising campaign to include newspaper ads, neighborhood flyers, bulletin boards, Internet sites, onsite property signs, and “open house” events on weekends).

Marketing goals – intention to attract wealthy, income-stable occupants for housing and reducing current 2.2% of vacancy levels to 0%.

Market research – U.S. Bureau of the Census: Census 2000, Virginia Labor and Housing Reports, and Governmental Reports (e.g., HUD, Sallie Mae, Freddie Mac, and so on).

Industry Analysis – building, construction, and property maintenance

Industry Life Cycle – despite economic downtrends, high demand and lower interest rates will continue to drive demand for quality home sales and rental properties.

Industry Life Cycle – growth, maturity or decline.

Industry History – building, construction, and property maintenance has a long and stable history for over 200 years.

Industry Trends – non-cyclical, seasonal based on weather patterns, and limited competition.

Industry Influential Factors – the economy affects this industry with downsizing, job elimination, and government influences affect the construction industry based on current interest rates, loan availability, and loan criteria.

Projected Industry Sales – 5.2 million with median sales prices rising 4.5% to $154,200.

Supply – total supply demand will equal ~$125,927.08 with physical resources including – but not limited to – 13.97 tons of concrete, 2,085 ft2 for wood flooring, and 3,061 ft2 required for insulation per unit

Demand – population is increasing faster than development there is a high and current demand for single unit housing.

Industry participants – construction companies and competing projects (e.g., Pleasant Valley and Bull Run).

Target Market and Customer Base – young professionals, young professional families, successful retired singles and couples, high-income immigrants.

Customer Identification – desired characteristics of populants include annual income ranging from $80,000 to $100,000 combined income and ~$50,000 for individuals.

Marketing System – controllable factors are material quality, monthly mortgage costs, and property dues. Uncontrollable factors are elemental deterrents, interest rates, and vacancy levels.

Barriers to Entry – obstacles include, but are not limited to, competitive company incursion, unforeseen supply chain difficulties, and unforeseen inclement or unseasonable weather problems.

Intellectual Property – trade secrets for marketing strategies and construction peculiarities.

Company Revenues – estimate initial annual revenue at $441,192 (includes mortgage payments, country club dues, and club initial fees x 50 units) (see Figure 1-1)

Market Share – undetermined at this time

Growth Opportunities – the company may opt to pursue other construction projects, land management, or community development options in the future.

Click to Enlarge

Figure 1-1. Annual property income over 5-year spread.

Pro-Forma Profit and Loss Statement

The Pro-Forma Profit and Loss Statement differs from the balance sheet. The balance sheet will include reference to the retained profit of the company, it only provides this information in context with the source of company finance outlets and does not indicate from where the profit came.

The profit and loss statement is a compilation and calculation of gross sales income to the company. Note that all attributable costs must be deducted.

The first year’s projected profit and loss statement must be developed in great detail; often, breaking the year into monthly or quarterly figures. The remaining four years of any solid business plan will only need to produce the annual profit and loss statements.

All assumptions on which the figures are based must be clearly identified and explained with this report. It will be necessary to test the forecast’s sensitivity by anticipating and producing additional statements based on lower and higher income figures for both costs and expenses.

Path and Process

Initially, the cost of goods sold is deducted from sales income. This provides the gross profit figures. Calculate the cost of goods sold by totaling all relevant variable costs (e.g., material and labor costs). Do not include the cost of machinery, which produced the product, or costs for factory construction or maintenance developed for supply manufacture.

Next, one will deduct the operating expenses from gross profit to arrive at the profit before tax (PBT) figure. Operating expenses will include rent, rates, administration costs, depreciation, advertising costs, and all other overhead cost.

Once the profit before tax (PBT) figure is determined, the tax payments, interest charges, and the total remuneration of employees or director – including salary and bonuses (e.g., emoluments) must be deducted.

This leaves the profit after tax (PAT) from which shareholder’s dividends are distributed.

Table 1-2 demonstrates the process of breakdown for the Pro-Forma Profit and Loss Statement.

Year 1














Gross Sales (~10 units per month) actual: 2,600,000 rounded to next hundred thousandth

2.7 million

Less: Sales Returns and Allowances

Net Sales

Cost of Goods:

1.3 million


5121, 10,070.03, 11,788.35, 7865.73, 7052.13, 5058.87, 12,470.59, 8604.00, 9350.35, 5362.11, 16,525.00, 4133.08, 5032.80, 8596.67, 8896.41

1.3 million

Variable Labor 0-0 0-0 0-0 0-0 0-0-0 0

Misc. 0-0 0-0 0-0 0-0 0-0-0 0

Less: Ending Inventory 0-0 0-0 0-0 0-0 0-0-0 0

Cost of Goods Sold 5121.27, 10,070.03, 11,788.35, 7865.73, 7052.13, 5058.87, 12,470.59, 8604.00, 9350.35, 5362.11, 16,525.00, 4133.08, 5032.80, 8596.67, 8896.41

1.3 million

Gross Profit (Loss)

19,145 27,676 60,966 66,374 70,156 77,656 88,718 95,450 109,987 147,575 158,368 215,360

1.4 million

Controllable Expenses:



Payroll Taxes and Benefits

Sales Commissions

Professional Fees

Operating Supplies



Maintenance and Repairs

Office Supplies


Fixed Expenses:

Permits and Licenses



Property Taxes



Bad Debts

Bank Service Charges


Total Expenses

Net Operating Income

Other Income:

Gain (Loss) on Sale of Assets

Interest Income

Total Other Income

Net Income (Loss)


Net Income (Loss) after taxes

Table 1.2. Pro-Forma Profit and Loss

Project Justification

Financial Feasibility – Market Delineation

The labor force is projected at 79.3% with 76.4% of qualified workers employed. Commuting ranges are estimated at 3.2 minutes of driving time with 2.1% of the workforce relying on public transportation for arriving and departing the work site.

Recent Economic Trend Analysis

There is a strong market demand with close proximity to schools and major employers. An 80% private wage and salaried worker estimation are deciding economic factors. Occupied housing units comprise 95.6% of availability with an absorption rate of 21%.

Determination of Demand Factors

Income figures demonstrate that 50% of per capita salaries fall between $35,000 and $74,999.00. Population in the Pleasant Valley Estates measures at 11,337 persons. 3% of all households lack complete indoor plumbing facilities and 2.4% lack telephone services.

Analysis of Potential Supply – Possible Competition

The Pleasant Valley and Bull Run projects could present measurable competition to the Pleasant Valley Estates proposed construction project.

Financial Leverage

The California Teachers Union has contracted to purchase rental properties as well as provide debt financing for land purchase and financing for construction.

This commitment will attract additional investors as needed.

Construction Analysis

Virginia Construction Code

All new construction must comply with the Virginia Uniform Statewide Building Code. Several state required construction permits will also be required. These permits are to be filed under the owner/developer name of LadderMan Construction. They will include: building permits, electrical permits, mechanical permits, plumbing permits, VDOT licensing, and sewage and water supply construction permits.

Current review processes include the proposal for Bull Run, Virginia, land plot 43-3 located on State Highway 609, Pleasant Valley Road.

Reported assessment value per property is valuated at $210,960.

Construction Plan

Excavation and single-family construction will be conducted within a zone rated for residence occupation. This shall include connecting water, sewer, electricity, gas, and laying utility cables underground. The streets will be paved according to agreements through the State of Virginia; curbs, sidewalks, and streetlights will be constructed, connected, or erected by the construction team.

Structural and Architectural Elements

The architectural style will be Classic Colonial, averaging 2600 ft2, with a width of 56 feet. Each two-story Colonial home will include four bedrooms, 2.5 baths, a basement, and will be placed on single-zoned one-acre plots.

Estimated Building Costs

The estimated cost per single-family residential dwelling unit is $125,927.08. The retail valuation per single-family residential dwelling unit will begin at $260,000.00. This calculation is based on a current cost of $100.00 per ft2. Estimated construction materials and cost producing processes include excavation, concrete, lumber, wood flooring, millwork, sheathing, roofing, exterior siding, plaster and drywall, tile work, windows and abutments, heating, insulation, hardware, and appliances.

The estimated construction costs are $125,927.08 per individuated single-family residential dwelling unit.

Project Controls

The objective is to manage costs while remaining within or below budget. All costs are to be financed through start-up capital or bank loans. The construction company will not manage the project or the new home units; it will, however, enter into a fiduciary agreement requiring a property manager to secure the highest possible net return per project.

Market Analysis


2.2% of all housing units are vacated with occupied housing units composed of 95.6% of the population.

Monthly Mortgage Costs

64.6% of the population (2000 rankings) pay mortgages ranging from $1,000.00 to $1,499.00. Pleasant Valley Estates prices will begin at $260,000.00 with an average of $52,000.00 down (a standard 20%). Buyers will be financing approximately 80% of the balance ($208,000.00) at the current interest rate of 7%. This interest rate is calculated based on a likely increase in market rates from 5-6%. The loans will – on average – be based on a 30-year mortgage.

F.W. Dodge reports. Dec. 2000.

Revenues minus cost of sales, operating expenses, and taxes, over a given period of time. Earnings are the reason corporations exist, and are often the single most important determinant of a stock’s price. Earnings are important to investors because they give an indication of the company’s expected future dividends and its potential for growth and capital appreciation. That does not necessarily mean that low or negative earnings always indicate a bad stock; for example, many young companies report negative earnings as they attempt to grow quickly enough to capture a new market, at which point they’ll be even more profitable than they otherwise might have been. Also known as: Income

The allocation of the cost of an asset over a period of time for accounting and tax purposes; also, the decline in the value of a property due to general wear and tear or obsolescence; opposite of appreciation.

Jordan, B. “Homeownership Alliance.” Banc One Investments Advisor.

Freddie Mac Reports Strong Multifamily Lending Volume: New Product Lines Boost Production and Position Freddie Mac as Industry Leader.” Freddie Mac News and Information Report. Nov. 2000.
Statistics and predictions were taken from the following: CBR MLS, National Association of Realtors®, and the National Association of Home Builders.

What Will You Get?

We provide professional writing services to help you score straight A’s by submitting custom written assignments that mirror your guidelines.

Premium Quality

Get result-oriented writing and never worry about grades anymore. We follow the highest quality standards to make sure that you get perfect assignments.

Experienced Writers

Our writers have experience in dealing with papers of every educational level. You can surely rely on the expertise of our qualified professionals.

On-Time Delivery

Your deadline is our threshold for success and we take it very seriously. We make sure you receive your papers before your predefined time.

24/7 Customer Support

Someone from our customer support team is always here to respond to your questions. So, hit us up if you have got any ambiguity or concern.

Complete Confidentiality

Sit back and relax while we help you out with writing your papers. We have an ultimate policy for keeping your personal and order-related details a secret.

Authentic Sources

We assure you that your document will be thoroughly checked for plagiarism and grammatical errors as we use highly authentic and licit sources.

Moneyback Guarantee

Still reluctant about placing an order? Our 100% Moneyback Guarantee backs you up on rare occasions where you aren’t satisfied with the writing.

Order Tracking

You don’t have to wait for an update for hours; you can track the progress of your order any time you want. We share the status after each step.


Areas of Expertise

Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.

Areas of Expertise

Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.


Trusted Partner of 9650+ Students for Writing

From brainstorming your paper's outline to perfecting its grammar, we perform every step carefully to make your paper worthy of A grade.

Preferred Writer

Hire your preferred writer anytime. Simply specify if you want your preferred expert to write your paper and we’ll make that happen.

Grammar Check Report

Get an elaborate and authentic grammar check report with your work to have the grammar goodness sealed in your document.

One Page Summary

You can purchase this feature if you want our writers to sum up your paper in the form of a concise and well-articulated summary.

Plagiarism Report

You don’t have to worry about plagiarism anymore. Get a plagiarism report to certify the uniqueness of your work.

Free Features $66FREE

  • Most Qualified Writer $10FREE
  • Plagiarism Scan Report $10FREE
  • Unlimited Revisions $08FREE
  • Paper Formatting $05FREE
  • Cover Page $05FREE
  • Referencing & Bibliography $10FREE
  • Dedicated User Area $08FREE
  • 24/7 Order Tracking $05FREE
  • Periodic Email Alerts $05FREE

Our Services

Join us for the best experience while seeking writing assistance in your college life. A good grade is all you need to boost up your academic excellence and we are all about it.

  • On-time Delivery
  • 24/7 Order Tracking
  • Access to Authentic Sources
Academic Writing

We create perfect papers according to the guidelines.

Professional Editing

We seamlessly edit out errors from your papers.

Thorough Proofreading

We thoroughly read your final draft to identify errors.


Delegate Your Challenging Writing Tasks to Experienced Professionals

Work with ultimate peace of mind because we ensure that your academic work is our responsibility and your grades are a top concern for us!

Check Out Our Sample Work

Dedication. Quality. Commitment. Punctuality

All samples
Thesis/Thesis chapter
Research paper
Essay (any type)
creating a Code of Conduct
View this sample
Research paper
Week 1 Journal Assignment
Undergrad. (yrs 3-4)
Human Resources Management (HRM)
View this sample
Research paper
Cultural Intelligence Presentation
View this sample
Research paper
Communicable Disease
View this sample
Research paper
Mental health
View this sample
Essay (any type)
Personalized Glossary of Research and Assessment Terms
View this sample

It May Not Be Much, but It’s Honest Work!

Here is what we have achieved so far. These numbers are evidence that we go the extra mile to make your college journey successful.


Happy Clients


Words Written This Week


Ongoing Orders


Customer Satisfaction Rate

Process as Fine as Brewed Coffee

We have the most intuitive and minimalistic process so that you can easily place an order. Just follow a few steps to unlock success.

See How We Helped 9000+ Students Achieve Success


We Analyze Your Problem and Offer Customized Writing

We understand your guidelines first before delivering any writing service. You can discuss your writing needs and we will have them evaluated by our dedicated team.

  • Clear elicitation of your requirements.
  • Customized writing as per your needs.

We Mirror Your Guidelines to Deliver Quality Services

We write your papers in a standardized way. We complete your work in such a way that it turns out to be a perfect description of your guidelines.

  • Proactive analysis of your writing.
  • Active communication to understand requirements.

We Handle Your Writing Tasks to Ensure Excellent Grades

We promise you excellent grades and academic excellence that you always longed for. Our writers stay in touch with you via email.

  • Thorough research and analysis for every order.
  • Deliverance of reliable writing service to improve your grades.
Place an Order Start Chat Now