SlideShare a Scribd company logo
1 of 24
Download to read offline
Invest on the World’s Future
© 2015. All Rights Reserved to NetCo.
© 2015. All Rights Reserved to NetCo.
The Problem
Daily lives of Bottom Income People
Unstable Income
2 - 5 Dollars per Day
Lack of Opportunity
Informal Livings
© 2015. All Rights Reserved to NetCo.
Market Opportunity
Why Elders?
Post-Retirement Life
Search for Meaning
Most Asset
Booming Elder Population
The Solution
Invest on the World’s Future
© 2015. All Rights Reserved to NetCo.
Value Proposition
© 2015. All Rights Reserved to NetCo.
Stabilize Income for Underprivileged
Provide Jobs with Resources & Education
Return on Investments
© 2015. All Rights Reserved to NetCo.
Target Market
4 Billion
Source: World Bank
9.2
MillionBottom Income<$4,000
Vietnam, Urban, Informal
© 2015. All Rights Reserved to NetCo.
Target Market
200 Million
Source: World Bank
U.S. Census Bureau
30
MillionElder Population in
Developed Countries
Age 65+, U.S.
Asset $100,000+
Meet the Team
© 2015. All Rights Reserved to NetCo.
Joon Ha KimChewon Lee Jai Kim
Experience:
Start-up
International Trading Co.
Experience:
Strategy Planning
at Consulting Co.
Experience:
Financial Analyst
at Shipbuilding Co.
10
Our Strategy
Partnerships
Individuation
Credit Building
Mobile Rental Service
© 2015. All Rights Reserved to NetCo.
Metrics Grameen Kiva Dariu
Education-involved
Profit-Minded
Monetary Incentive
Self-Sustainable
Total Solution
Comparison
© 2015. All Rights Reserved to NetCo.
Why NetCo.?
Financial Projection
© 2015. All Rights Reserved to NetCo.
0
2
4
6
8
10
12
14
16
18
20
year 1 year 2 year 3 year 4 year 5
Revenue Stream
Total Income Expenses
Details in Appendix 7 – 9
Questions?
www.metro.biz/itemlist.html
© 2015. All Rights Reserved to NetCo.
UCLA, CA 90095
help@netco.com
www.netco.com www.netco.com/company-mission
etCo. is a social enterprise that is dedica
ted to serving the global community
through integrating the resources of
senior citizens and utilizing these resourc
es to financially empower people in devel
oping countries. NetCo. strives to provide
income stabilization through micro financ
ing and a higher income through the creat
ion of job opportunities for people in deve
loping countries.
Appendix 1:
Employment by Institutional Sector in Vietnam
32%
Informal Sector
Public
Formal Household B.
Agriculture
Domestic Enterprise
Foreign Enterprise © 2015. All Rights Reserved to NetCo.
Source: Hanoi National Economics University
Appendix 2:
Number of Elders (65+) in the United States (unit: mil)
16.6
25.5
35
56.4
82.3
98.2
0
20
40
60
80
100
120
1960 1980 2000 2020 2040 2060
Source: U.S. Department of
Health and Human Services
© 2015. All Rights Reserved to NetCo.
6,676
35,000
84,542
143,964
170,516
0
20,000
40,000
60,000
80,000
100,000
120,000
140,000
160,000
180,000
~35 years 35~44 years 45~54 years 55~64 years 65 years and over
Net Worth
Appendix 3:
Median Net Worth By Age (unit: US$)
Source: U.S. Census Bureau
© 2015. All Rights Reserved to NetCo.
Appendix 4:
Median Net Worth Among Elders (unit: US$)
Source: U.S. Census Bureau
© 2015. All Rights Reserved to NetCo.
Age Median Net Worth
65 ~ 69 years 194,226
70~ 74 years 181,078
75 and over 155,714
Appendix 5:
Financial Literacy Needs for Elders
Source: American Society on Aging
© 2015. All Rights Reserved to NetCo.
Appendix 6:
Details of Mobile Rental Service Features
© 2015. All Rights Reserved to NetCo.
Expenses
Rent $33,600
Utilities 4,560
Legal 1,000
Office Equipment 15,000
Research and development 15,000
Salaries 160,000
Miscellaneous 4,000
Total Start up Expense $23,3160
Startup Assets needed 200,000
Cash Balance needed on starting date $433,160
© 2015. All Rights Reserved to NetCo.
Appendix 7:
Start-up Costs
Appendix 8:
5-yrear Projection
5 year projection year 1 year 2 year 3 year 4 year 5
Financial Revenue $152,000 $364,800 $693,120 $1,178,304 $1,531,795
Production Revenue $16,000 $49,600 $84,320 $168,640 $404,736
Enterprise Operating
Expense
$124,700 $236,930 $331,702 $497,553 $696,574
Administrative
Operating Expense
$160,000 $272,000 $462,400 $739,840 $887,808
Net Income (before
Subsidary)
$(132,700) $(94,530) $ (16,662) $109,551 $352,149
© 2015. All Rights Reserved to NetCo.
Balance Sheet year 1 year 2 year 3 year 4 year 5
Assets
Cash $ 200,000 $ 500,000 $ 950,000 $ 1,710,000 $ 2,394,000
Accounts Receivable $ 14,250 $ 35,625 $ 67,688 $ 121,838 $ 170,573
Short Term Investments $ 11,100 $ 27,750 $ 52,725 $ 94,905 $ 132,867
Inventories $ 9,500 $ 23,750 $ 45,125 $ 81,225 $ 113,715
Equipment $ 16,000 $ 40,000 $ 76,000 $ 136,800 $ 136,800
Other Assets $ 4,000 $ 10,000 $ 19,000 $ 34,200 $ 47,880
Net Assets $ 254,850 $ 637,125 $ 1,210,538 $ 2,178,968 $ 3,050,555
Liabilities
Accounts Payable $ 15,000 $ 37,500 $ 71,250 $ 128,250 $ 179,550
Debt Due within the Year $ 7,250 $ 18,125 $ 34,438 $ 61,988 $ 86,783
Notes Payable to Banks $ 19,000 $ 47,500 $ 90,250 $ 162,450 $ 227,430
Other Liabilities $ 6,600 $ 16,500 $ 31,350 $ 56,430 $ 79,002
Equity
$ 7,000 $ 17,500 $ 33,250 $ 59,850 $ 83,790
$ 200,000 $ 500,000 $ 950,000 $ 1,710,000 $ 2,394,000
Total Liabilities and Equity $ 254,850 $ 637,125 $ 1,210,538 $ 2,178,968 $ 3,050,555
Appendix 9: Projected Balance Sheet © 2015. All Rights Reserved to NetCo.
Appendix 10: Fiscal Goal Projection
© 2015. All Rights Reserved to NetCo.
0
2
4
6
8
10
2016-01-01 2017-01-01 2018-01-01 2019-01-01 2020-01-01 2021-01-01 2022-01-01
# clients income doubled # of clients
Appendix 11: Effect of Income Instability
© 2015. All Rights Reserved to NetCo.
Source: World Bank

More Related Content

What's hot

Payroll deductions
Payroll deductionsPayroll deductions
Payroll deductionsrsmith1987
 
Union Budget 2013-analysis
Union Budget 2013-analysisUnion Budget 2013-analysis
Union Budget 2013-analysismanuelmathew1
 
The Aviva Real Retirement Report - Spring 2014
The Aviva Real Retirement Report - Spring 2014The Aviva Real Retirement Report - Spring 2014
The Aviva Real Retirement Report - Spring 2014Aviva plc
 
Canada for 2016-2017 federal budget - Scenarios
Canada for   2016-2017 federal budget - ScenariosCanada for   2016-2017 federal budget - Scenarios
Canada for 2016-2017 federal budget - Scenariospaul young cpa, cga
 
Budget of bangladesh fy 2017-18
Budget of bangladesh fy 2017-18Budget of bangladesh fy 2017-18
Budget of bangladesh fy 2017-18arifplus
 
Budget~09 05 12
Budget~09 05 12Budget~09 05 12
Budget~09 05 12ian_harper
 
Family Finances report - Dec 2014
Family Finances report - Dec 2014 Family Finances report - Dec 2014
Family Finances report - Dec 2014 Aviva plc
 
ICAI Practice Day Presentation
ICAI Practice Day PresentationICAI Practice Day Presentation
ICAI Practice Day Presentations.coffey
 
Global economy in charts - Q3 2019
Global economy in charts - Q3 2019Global economy in charts - Q3 2019
Global economy in charts - Q3 2019Deloitte UK
 
Economic Profile for Mexico
Economic Profile for MexicoEconomic Profile for Mexico
Economic Profile for Mexicotutor2u
 
Budget Presentation 3-9-11
Budget Presentation 3-9-11Budget Presentation 3-9-11
Budget Presentation 3-9-11wcsd_01
 
Making your money last in retirement - Aviva's longevity report
Making your money last in retirement  - Aviva's longevity reportMaking your money last in retirement  - Aviva's longevity report
Making your money last in retirement - Aviva's longevity reportAviva plc
 
Social Security Turns 80: The Need for Reform
Social Security Turns 80: The Need for ReformSocial Security Turns 80: The Need for Reform
Social Security Turns 80: The Need for ReformFix the Debt Campaign
 
Maximising the economic opportunity of ageing - Future of Ageing 2019
Maximising the economic opportunity of ageing - Future of Ageing 2019Maximising the economic opportunity of ageing - Future of Ageing 2019
Maximising the economic opportunity of ageing - Future of Ageing 2019ILC- UK
 
Why the USA is no longer AAA
Why the USA is no longer AAAWhy the USA is no longer AAA
Why the USA is no longer AAAScope Group
 

What's hot (18)

Payroll deductions
Payroll deductionsPayroll deductions
Payroll deductions
 
Union Budget 2013-analysis
Union Budget 2013-analysisUnion Budget 2013-analysis
Union Budget 2013-analysis
 
U.S. Taxes in Charts
U.S. Taxes in ChartsU.S. Taxes in Charts
U.S. Taxes in Charts
 
The Aviva Real Retirement Report - Spring 2014
The Aviva Real Retirement Report - Spring 2014The Aviva Real Retirement Report - Spring 2014
The Aviva Real Retirement Report - Spring 2014
 
Canada for 2016-2017 federal budget - Scenarios
Canada for   2016-2017 federal budget - ScenariosCanada for   2016-2017 federal budget - Scenarios
Canada for 2016-2017 federal budget - Scenarios
 
Budget of bangladesh fy 2017-18
Budget of bangladesh fy 2017-18Budget of bangladesh fy 2017-18
Budget of bangladesh fy 2017-18
 
Budget~09 05 12
Budget~09 05 12Budget~09 05 12
Budget~09 05 12
 
Family Finances report - Dec 2014
Family Finances report - Dec 2014 Family Finances report - Dec 2014
Family Finances report - Dec 2014
 
ICAI Practice Day Presentation
ICAI Practice Day PresentationICAI Practice Day Presentation
ICAI Practice Day Presentation
 
Global economy in charts - Q3 2019
Global economy in charts - Q3 2019Global economy in charts - Q3 2019
Global economy in charts - Q3 2019
 
Economic Profile for Mexico
Economic Profile for MexicoEconomic Profile for Mexico
Economic Profile for Mexico
 
Budget Presentation 3-9-11
Budget Presentation 3-9-11Budget Presentation 3-9-11
Budget Presentation 3-9-11
 
Making your money last in retirement - Aviva's longevity report
Making your money last in retirement  - Aviva's longevity reportMaking your money last in retirement  - Aviva's longevity report
Making your money last in retirement - Aviva's longevity report
 
Social Security Turns 80: The Need for Reform
Social Security Turns 80: The Need for ReformSocial Security Turns 80: The Need for Reform
Social Security Turns 80: The Need for Reform
 
Maximising the economic opportunity of ageing - Future of Ageing 2019
Maximising the economic opportunity of ageing - Future of Ageing 2019Maximising the economic opportunity of ageing - Future of Ageing 2019
Maximising the economic opportunity of ageing - Future of Ageing 2019
 
The Cost of the Trump and Biden Campaign Plans
The Cost of the Trump and Biden Campaign PlansThe Cost of the Trump and Biden Campaign Plans
The Cost of the Trump and Biden Campaign Plans
 
Tax Day Charts 2015
Tax Day Charts 2015Tax Day Charts 2015
Tax Day Charts 2015
 
Why the USA is no longer AAA
Why the USA is no longer AAAWhy the USA is no longer AAA
Why the USA is no longer AAA
 

Similar to (pdf) NetCo Presentation

CRFB Webinar - The COVID-19 Economic Crisis, the Federal Response, and Our Ri...
CRFB Webinar - The COVID-19 Economic Crisis, the Federal Response, and Our Ri...CRFB Webinar - The COVID-19 Economic Crisis, the Federal Response, and Our Ri...
CRFB Webinar - The COVID-19 Economic Crisis, the Federal Response, and Our Ri...CRFBGraphics
 
CRFB Webinar - Where Do We Stand on the National Debt - june 29 2020
CRFB Webinar - Where Do We Stand on the National Debt - june 29 2020CRFB Webinar - Where Do We Stand on the National Debt - june 29 2020
CRFB Webinar - Where Do We Stand on the National Debt - june 29 2020CRFBGraphics
 
Liquid Investments-Investing into mankind's primal need
Liquid Investments-Investing into mankind's primal needLiquid Investments-Investing into mankind's primal need
Liquid Investments-Investing into mankind's primal needLiquid Investments
 
HBW Presentation 2010
HBW Presentation 2010HBW Presentation 2010
HBW Presentation 2010vandrade30
 
CRFB webinar - Where Does the Next Phase of COVID Relief Stand - July 31, 2020
CRFB webinar - Where Does the Next Phase of COVID Relief Stand - July 31, 2020CRFB webinar - Where Does the Next Phase of COVID Relief Stand - July 31, 2020
CRFB webinar - Where Does the Next Phase of COVID Relief Stand - July 31, 2020CRFBGraphics
 
Liquid Presentation - Investing into mankind's primal need
Liquid Presentation -  Investing into mankind's primal needLiquid Presentation -  Investing into mankind's primal need
Liquid Presentation - Investing into mankind's primal needLiquid Investments
 
US Budget Watch 2024: Fiscal Challenges Facing the Next Administratin
US Budget Watch 2024: Fiscal Challenges Facing the Next AdministratinUS Budget Watch 2024: Fiscal Challenges Facing the Next Administratin
US Budget Watch 2024: Fiscal Challenges Facing the Next AdministratinCRFBGraphics
 
Solving America's Lifetime Income Challenge
Solving America's Lifetime Income ChallengeSolving America's Lifetime Income Challenge
Solving America's Lifetime Income ChallengePutnam Investments
 
Master Builders SA State Budget Breakfast
Master Builders SA State Budget BreakfastMaster Builders SA State Budget Breakfast
Master Builders SA State Budget BreakfastDarryl Gobbett
 
Innovation in a down turn by Ulrick Noel for ScalingUp-LatAm
Innovation in a down turn by Ulrick Noel for ScalingUp-LatAmInnovation in a down turn by Ulrick Noel for ScalingUp-LatAm
Innovation in a down turn by Ulrick Noel for ScalingUp-LatAmRamon Scott
 
If You Are Serious About Investment
If You Are Serious About InvestmentIf You Are Serious About Investment
If You Are Serious About Investmentfelixam
 
Nicola Wealth - Pacific Dental Conference - John Nicola
Nicola Wealth - Pacific Dental Conference - John Nicola Nicola Wealth - Pacific Dental Conference - John Nicola
Nicola Wealth - Pacific Dental Conference - John Nicola Charis Whitbourne
 
Investment Opportunities in China
Investment Opportunities in ChinaInvestment Opportunities in China
Investment Opportunities in ChinaJukka Blomberg
 
4Q20 Forbes Market Update
4Q20 Forbes Market Update4Q20 Forbes Market Update
4Q20 Forbes Market UpdateSara Cody
 
Our Newsletter. Mexico & Latin America. March 2020.
Our Newsletter. Mexico & Latin America. March 2020.Our Newsletter. Mexico & Latin America. March 2020.
Our Newsletter. Mexico & Latin America. March 2020.Nuricumbo + Partners
 
Budget Analysis 2015-16
Budget Analysis 2015-16Budget Analysis 2015-16
Budget Analysis 2015-16JOYDEEP BAKSHI
 
IAI Business Presentation
IAI Business  PresentationIAI Business  Presentation
IAI Business Presentationtaojonz
 
Investing into mankind's primal need by Liquid Investments
Investing into mankind's primal need by Liquid InvestmentsInvesting into mankind's primal need by Liquid Investments
Investing into mankind's primal need by Liquid InvestmentsLiquid Investments
 

Similar to (pdf) NetCo Presentation (20)

CRFB Webinar - The COVID-19 Economic Crisis, the Federal Response, and Our Ri...
CRFB Webinar - The COVID-19 Economic Crisis, the Federal Response, and Our Ri...CRFB Webinar - The COVID-19 Economic Crisis, the Federal Response, and Our Ri...
CRFB Webinar - The COVID-19 Economic Crisis, the Federal Response, and Our Ri...
 
CRFB Webinar - Where Do We Stand on the National Debt - june 29 2020
CRFB Webinar - Where Do We Stand on the National Debt - june 29 2020CRFB Webinar - Where Do We Stand on the National Debt - june 29 2020
CRFB Webinar - Where Do We Stand on the National Debt - june 29 2020
 
Liquid Investments-Investing into mankind's primal need
Liquid Investments-Investing into mankind's primal needLiquid Investments-Investing into mankind's primal need
Liquid Investments-Investing into mankind's primal need
 
HBW Presentation 2010
HBW Presentation 2010HBW Presentation 2010
HBW Presentation 2010
 
CRFB webinar - Where Does the Next Phase of COVID Relief Stand - July 31, 2020
CRFB webinar - Where Does the Next Phase of COVID Relief Stand - July 31, 2020CRFB webinar - Where Does the Next Phase of COVID Relief Stand - July 31, 2020
CRFB webinar - Where Does the Next Phase of COVID Relief Stand - July 31, 2020
 
Liquid Presentation - Investing into mankind's primal need
Liquid Presentation -  Investing into mankind's primal needLiquid Presentation -  Investing into mankind's primal need
Liquid Presentation - Investing into mankind's primal need
 
US Budget Watch 2024: Fiscal Challenges Facing the Next Administratin
US Budget Watch 2024: Fiscal Challenges Facing the Next AdministratinUS Budget Watch 2024: Fiscal Challenges Facing the Next Administratin
US Budget Watch 2024: Fiscal Challenges Facing the Next Administratin
 
Solving America's Lifetime Income Challenge
Solving America's Lifetime Income ChallengeSolving America's Lifetime Income Challenge
Solving America's Lifetime Income Challenge
 
Master Builders SA State Budget Breakfast
Master Builders SA State Budget BreakfastMaster Builders SA State Budget Breakfast
Master Builders SA State Budget Breakfast
 
Innovation in a down turn by Ulrick Noel for ScalingUp-LatAm
Innovation in a down turn by Ulrick Noel for ScalingUp-LatAmInnovation in a down turn by Ulrick Noel for ScalingUp-LatAm
Innovation in a down turn by Ulrick Noel for ScalingUp-LatAm
 
ifw
ifwifw
ifw
 
If You Are Serious About Investment
If You Are Serious About InvestmentIf You Are Serious About Investment
If You Are Serious About Investment
 
Nicola Wealth - Pacific Dental Conference - John Nicola
Nicola Wealth - Pacific Dental Conference - John Nicola Nicola Wealth - Pacific Dental Conference - John Nicola
Nicola Wealth - Pacific Dental Conference - John Nicola
 
Investment Opportunities in China
Investment Opportunities in ChinaInvestment Opportunities in China
Investment Opportunities in China
 
4Q20 Forbes Market Update
4Q20 Forbes Market Update4Q20 Forbes Market Update
4Q20 Forbes Market Update
 
Our Newsletter. Mexico & Latin America. March 2020.
Our Newsletter. Mexico & Latin America. March 2020.Our Newsletter. Mexico & Latin America. March 2020.
Our Newsletter. Mexico & Latin America. March 2020.
 
Budget Analysis 2015-16
Budget Analysis 2015-16Budget Analysis 2015-16
Budget Analysis 2015-16
 
2016 GSV Investor Day
2016 GSV Investor Day2016 GSV Investor Day
2016 GSV Investor Day
 
IAI Business Presentation
IAI Business  PresentationIAI Business  Presentation
IAI Business Presentation
 
Investing into mankind's primal need by Liquid Investments
Investing into mankind's primal need by Liquid InvestmentsInvesting into mankind's primal need by Liquid Investments
Investing into mankind's primal need by Liquid Investments
 

(pdf) NetCo Presentation

  • 1. Invest on the World’s Future © 2015. All Rights Reserved to NetCo.
  • 2. © 2015. All Rights Reserved to NetCo. The Problem Daily lives of Bottom Income People Unstable Income 2 - 5 Dollars per Day Lack of Opportunity Informal Livings
  • 3.
  • 4. © 2015. All Rights Reserved to NetCo. Market Opportunity Why Elders? Post-Retirement Life Search for Meaning Most Asset Booming Elder Population
  • 5. The Solution Invest on the World’s Future © 2015. All Rights Reserved to NetCo.
  • 6. Value Proposition © 2015. All Rights Reserved to NetCo. Stabilize Income for Underprivileged Provide Jobs with Resources & Education Return on Investments
  • 7. © 2015. All Rights Reserved to NetCo. Target Market 4 Billion Source: World Bank 9.2 MillionBottom Income<$4,000 Vietnam, Urban, Informal
  • 8. © 2015. All Rights Reserved to NetCo. Target Market 200 Million Source: World Bank U.S. Census Bureau 30 MillionElder Population in Developed Countries Age 65+, U.S. Asset $100,000+
  • 9. Meet the Team © 2015. All Rights Reserved to NetCo. Joon Ha KimChewon Lee Jai Kim Experience: Start-up International Trading Co. Experience: Strategy Planning at Consulting Co. Experience: Financial Analyst at Shipbuilding Co.
  • 10. 10 Our Strategy Partnerships Individuation Credit Building Mobile Rental Service © 2015. All Rights Reserved to NetCo.
  • 11. Metrics Grameen Kiva Dariu Education-involved Profit-Minded Monetary Incentive Self-Sustainable Total Solution Comparison © 2015. All Rights Reserved to NetCo. Why NetCo.?
  • 12. Financial Projection © 2015. All Rights Reserved to NetCo. 0 2 4 6 8 10 12 14 16 18 20 year 1 year 2 year 3 year 4 year 5 Revenue Stream Total Income Expenses Details in Appendix 7 – 9
  • 13. Questions? www.metro.biz/itemlist.html © 2015. All Rights Reserved to NetCo. UCLA, CA 90095 help@netco.com www.netco.com www.netco.com/company-mission etCo. is a social enterprise that is dedica ted to serving the global community through integrating the resources of senior citizens and utilizing these resourc es to financially empower people in devel oping countries. NetCo. strives to provide income stabilization through micro financ ing and a higher income through the creat ion of job opportunities for people in deve loping countries.
  • 14. Appendix 1: Employment by Institutional Sector in Vietnam 32% Informal Sector Public Formal Household B. Agriculture Domestic Enterprise Foreign Enterprise © 2015. All Rights Reserved to NetCo. Source: Hanoi National Economics University
  • 15. Appendix 2: Number of Elders (65+) in the United States (unit: mil) 16.6 25.5 35 56.4 82.3 98.2 0 20 40 60 80 100 120 1960 1980 2000 2020 2040 2060 Source: U.S. Department of Health and Human Services © 2015. All Rights Reserved to NetCo.
  • 16. 6,676 35,000 84,542 143,964 170,516 0 20,000 40,000 60,000 80,000 100,000 120,000 140,000 160,000 180,000 ~35 years 35~44 years 45~54 years 55~64 years 65 years and over Net Worth Appendix 3: Median Net Worth By Age (unit: US$) Source: U.S. Census Bureau © 2015. All Rights Reserved to NetCo.
  • 17. Appendix 4: Median Net Worth Among Elders (unit: US$) Source: U.S. Census Bureau © 2015. All Rights Reserved to NetCo. Age Median Net Worth 65 ~ 69 years 194,226 70~ 74 years 181,078 75 and over 155,714
  • 18. Appendix 5: Financial Literacy Needs for Elders Source: American Society on Aging © 2015. All Rights Reserved to NetCo.
  • 19. Appendix 6: Details of Mobile Rental Service Features © 2015. All Rights Reserved to NetCo.
  • 20. Expenses Rent $33,600 Utilities 4,560 Legal 1,000 Office Equipment 15,000 Research and development 15,000 Salaries 160,000 Miscellaneous 4,000 Total Start up Expense $23,3160 Startup Assets needed 200,000 Cash Balance needed on starting date $433,160 © 2015. All Rights Reserved to NetCo. Appendix 7: Start-up Costs
  • 21. Appendix 8: 5-yrear Projection 5 year projection year 1 year 2 year 3 year 4 year 5 Financial Revenue $152,000 $364,800 $693,120 $1,178,304 $1,531,795 Production Revenue $16,000 $49,600 $84,320 $168,640 $404,736 Enterprise Operating Expense $124,700 $236,930 $331,702 $497,553 $696,574 Administrative Operating Expense $160,000 $272,000 $462,400 $739,840 $887,808 Net Income (before Subsidary) $(132,700) $(94,530) $ (16,662) $109,551 $352,149 © 2015. All Rights Reserved to NetCo.
  • 22. Balance Sheet year 1 year 2 year 3 year 4 year 5 Assets Cash $ 200,000 $ 500,000 $ 950,000 $ 1,710,000 $ 2,394,000 Accounts Receivable $ 14,250 $ 35,625 $ 67,688 $ 121,838 $ 170,573 Short Term Investments $ 11,100 $ 27,750 $ 52,725 $ 94,905 $ 132,867 Inventories $ 9,500 $ 23,750 $ 45,125 $ 81,225 $ 113,715 Equipment $ 16,000 $ 40,000 $ 76,000 $ 136,800 $ 136,800 Other Assets $ 4,000 $ 10,000 $ 19,000 $ 34,200 $ 47,880 Net Assets $ 254,850 $ 637,125 $ 1,210,538 $ 2,178,968 $ 3,050,555 Liabilities Accounts Payable $ 15,000 $ 37,500 $ 71,250 $ 128,250 $ 179,550 Debt Due within the Year $ 7,250 $ 18,125 $ 34,438 $ 61,988 $ 86,783 Notes Payable to Banks $ 19,000 $ 47,500 $ 90,250 $ 162,450 $ 227,430 Other Liabilities $ 6,600 $ 16,500 $ 31,350 $ 56,430 $ 79,002 Equity $ 7,000 $ 17,500 $ 33,250 $ 59,850 $ 83,790 $ 200,000 $ 500,000 $ 950,000 $ 1,710,000 $ 2,394,000 Total Liabilities and Equity $ 254,850 $ 637,125 $ 1,210,538 $ 2,178,968 $ 3,050,555 Appendix 9: Projected Balance Sheet © 2015. All Rights Reserved to NetCo.
  • 23. Appendix 10: Fiscal Goal Projection © 2015. All Rights Reserved to NetCo. 0 2 4 6 8 10 2016-01-01 2017-01-01 2018-01-01 2019-01-01 2020-01-01 2021-01-01 2022-01-01 # clients income doubled # of clients
  • 24. Appendix 11: Effect of Income Instability © 2015. All Rights Reserved to NetCo. Source: World Bank